The Discounted Cash Flow (DCF) valuation of Vranken Pommery Monopole SA (VRAP.PA) is 136.79 EUR. With the latest stock price at 12.65 EUR, the upside of Vranken Pommery Monopole SA based on DCF is 981.3%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 4.3% | 4.1% |
| Long-term Growth Rate | 2.0% - 3.7% | 2.8% |
| Fair Price | 49.32 - 947.27 | 136.79 |
| Upside | 289.8% - 7388.3% | 981.3% |