The Discounted Cash Flow (DCF) valuation of Unibel SA (UNBL.PA) is 1,138.43 EUR. With the latest stock price at 835.00 EUR, the upside of Unibel SA based on DCF is 36.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.9% | 5.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 841.09 - 1,638.14 | 1,138.43 |
| Upside | 0.7% - 96.2% | 36.3% |