The Discounted Cash Flow (DCF) valuation of Orpea SA (ORP.PA) is 155.31 EUR. With the latest stock price at 5.21 EUR, the upside of Orpea SA based on DCF is 2879.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.6% | 5.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 123.99 - 201.61 | 155.31 |
| Upside | 2278.6% - 3767.5% | 2879.3% |