The Discounted Cash Flow (DCF) valuation of Suez SA (SEV.PA) is 11.08 EUR. With the latest stock price at 19.83 EUR, the upside of Suez SA based on DCF is -44.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.6% | 5.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.29 - 102.91 | 11.08 |
| Upside | -98.5% - 419.0% | -44.1% |