The Discounted Cash Flow (DCF) valuation of Xilam Animation SA (XIL.PA) is (36.77) EUR. With the latest stock price at 3.74 EUR, the upside of Xilam Animation SA based on DCF is -1083.2%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 6.6% | 5.3% |
| Long-term Growth Rate | 3.0% - 3.8% | 3.4% |
| Fair Price | (278.68) - (20.09) | (36.77) |
| Upside | -7551.3% - -637.0% | -1083.2% |