The Discounted Cash Flow (DCF) valuation of Vivendi SE (VIV.PA) is 5.55 EUR. With the latest stock price at 8.30 EUR, the upside of Vivendi SE based on DCF is -33.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.0% | 5.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.65 - 27.60 | 5.55 |
| Upside | -92.2% - 232.6% | -33.1% |