The Discounted Cash Flow (DCF) valuation of Vidrala SA (VID.MC) is 120.16 EUR. With the latest stock price at 98.50 EUR, the upside of Vidrala SA based on DCF is 22.0%.
Based on the latest price of 98.50 EUR and our DCF valuation, Vidrala SA (VID.MC) is a buy. buying VID.MC stocks now will result in a potential gain of 22.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.2% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 94.58 - 167.02 | 120.16 |
| Upside | -4.0% - 69.6% | 22.0% |