The Discounted Cash Flow (DCF) valuation of Vilmorin & Cie SA (RIN.PA) is 81.98 EUR. With the latest stock price at 63.70 EUR, the upside of Vilmorin & Cie SA based on DCF is 28.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.3% | 5.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 34.82 - 248.94 | 81.98 |
| Upside | -45.3% - 290.8% | 28.7% |