The Discounted Cash Flow (DCF) valuation of Vicat SA (VCT.PA) is 49.67 EUR. With the latest stock price at 36.30 EUR, the upside of Vicat SA based on DCF is 36.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.2% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 38.02 - 66.30 | 49.67 |
| Upside | 4.7% - 82.7% | 36.8% |