The Discounted Cash Flow (DCF) valuation of Imerys SA (NK.PA) is 13.18 EUR. With the latest stock price at 28.14 EUR, the upside of Imerys SA based on DCF is -53.2%.
Based on the latest price of 28.14 EUR and our DCF valuation, Imerys SA (NK.PA) is a sell. selling NK.PA stocks now will result in a potential gain of 53.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.4% | 6.2% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | (0.38) - 251.93 | 13.18 |
| Upside | -101.3% - 795.3% | -53.2% |