The Discounted Cash Flow (DCF) valuation of NRJ Group SA (NRG.PA) is 9.21 EUR. With the latest stock price at 7.14 EUR, the upside of NRJ Group SA based on DCF is 29.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.7% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7.98 - 11.61 | 9.21 |
| Upside | 11.8% - 62.6% | 29.0% |