The Discounted Cash Flow (DCF) valuation of Verallia SAS (VRLA.PA) is 60.34 EUR. With the latest stock price at 23.70 EUR, the upside of Verallia SAS based on DCF is 154.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.6% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 49.08 - 77.17 | 60.34 |
| Upside | 107.1% - 225.6% | 154.6% |