The Discounted Cash Flow (DCF) valuation of Vidrala SA (VID.MC) is 110.25 EUR. With the latest stock price at 77.30 EUR, the upside of Vidrala SA based on DCF is 42.6%.
Based on the latest price of 77.30 EUR and our DCF valuation, Vidrala SA (VID.MC) is a buy. buying VID.MC stocks now will result in a potential gain of 42.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.2% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 87.36 - 152.56 | 110.25 |
| Upside | 13.0% - 97.4% | 42.6% |