The Discounted Cash Flow (DCF) valuation of Sodexo SA (SW.PA) is 88.27 EUR. With the latest stock price at 80.25 EUR, the upside of Sodexo SA based on DCF is 10.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.1% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 60.30 - 150.40 | 88.27 |
| Upside | -24.9% - 87.4% | 10.0% |