The Discounted Cash Flow (DCF) valuation of Spie SA (SPIE.PA) is 25.09 EUR. With the latest stock price at 30.40 EUR, the upside of Spie SA based on DCF is -17.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.3% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 13.72 - 55.01 | 25.09 |
| Upside | -54.9% - 80.9% | -17.5% |