The Discounted Cash Flow (DCF) valuation of Imerys SA (NK.PA) is 36.66 EUR. With the latest stock price at 28.42 EUR, the upside of Imerys SA based on DCF is 29.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.3% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11.68 - 300.06 | 36.66 |
| Upside | -58.9% - 955.8% | 29.0% |