The Discounted Cash Flow (DCF) valuation of Rexel SA (RXL.PA) is 35.80 EUR. With the latest stock price at 25.22 EUR, the upside of Rexel SA based on DCF is 42.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 27.03 - 50.03 | 35.80 |
| Upside | 7.2% - 98.4% | 42.0% |