The Discounted Cash Flow (DCF) valuation of Samse SA (SAMS.PA) is 165.46 EUR. With the latest stock price at 134.00 EUR, the upside of Samse SA based on DCF is 23.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.1% | 6.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 109.61 - 256.33 | 165.46 |
| Upside | -18.2% - 91.3% | 23.5% |