The Discounted Cash Flow (DCF) valuation of Rubis SCA (RUI.PA) is 58.56 EUR. With the latest stock price at 23.46 EUR, the upside of Rubis SCA based on DCF is 149.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.4% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 45.20 - 80.10 | 58.56 |
| Upside | 92.7% - 241.4% | 149.6% |