The Discounted Cash Flow (DCF) valuation of Orange SA (ORA.PA) is 12.38 EUR. With the latest stock price at 9.71 EUR, the upside of Orange SA based on DCF is 27.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.1% | 5.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.47 - 23.45 | 12.38 |
| Upside | -33.4% - 141.6% | 27.5% |