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%.
Based on the latest price of 33.50 EUR and our DCF valuation, Groupe Open SA (OPN.PA) is a sell. selling OPN.PA stocks now will result in a potential gain of 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% |