The Discounted Cash Flow (DCF) valuation of Societe Marseillaise du Tunnel Prado Carenage SA (SMTPC.PA) is 37.50 EUR. With the latest stock price at 27.70 EUR, the upside of Societe Marseillaise du Tunnel Prado Carenage SA based on DCF is 35.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.9% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 30.44 - 48.92 | 37.50 |
| Upside | 9.9% - 76.6% | 35.4% |