The Discounted Cash Flow (DCF) valuation of Ubisoft Entertainment SA (UBI.PA) is 17.10 EUR. With the latest stock price at 13.19 EUR, the upside of Ubisoft Entertainment SA based on DCF is 29.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.4% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 11.88 - 26.03 | 17.10 |
| Upside | -9.9% - 97.4% | 29.7% |