The Discounted Cash Flow (DCF) valuation of O'Key Group SA (OKEY.L) is 3.31 USD. With the latest stock price at 0.60 USD, the upside of O'Key Group SA based on DCF is 455.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.9% | 5.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.98 - 5.65 | 3.31 |
| Upside | 231.4% - 848.8% | 455.6% |