The Discounted Cash Flow (DCF) valuation of Groupe Open SA (OPN.PA) is 19.27 EUR. With the latest stock price at 33.50 EUR, the upside of Groupe Open SA based on DCF is -42.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.0% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 13.74 - 36.93 | 19.27 |
| Upside | -59.0% - 10.2% | -42.5% |