The Discounted Cash Flow (DCF) valuation of Oeneo SA (SBT.PA) is 12.13 EUR. With the latest stock price at 9.44 EUR, the upside of Oeneo SA based on DCF is 28.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.5% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8.08 - 25.50 | 12.13 |
| Upside | -14.4% - 170.2% | 28.5% |