The Discounted Cash Flow (DCF) valuation of Pierre et Vacances SA (VAC.PA) is 1.60 EUR. With the latest stock price at 1.37 EUR, the upside of Pierre et Vacances SA based on DCF is 16.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 12.1% | 8.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (2.22) - 49.76 | 1.60 |
| Upside | -262.3% - 3531.8% | 16.9% |