The Discounted Cash Flow (DCF) valuation of Passat SA (PSAT.PA) is 7.38 EUR. With the latest stock price at 4.68 EUR, the upside of Passat SA based on DCF is 57.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.5% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.22 - 9.65 | 7.38 |
| Upside | 33.0% - 106.1% | 57.6% |