The Discounted Cash Flow (DCF) valuation of Zardoya Otis SA (ZOT.MC) is 3.70 EUR. With the latest stock price at 7.06 EUR, the upside of Zardoya Otis SA based on DCF is -47.6%.
Based on the latest price of 7.06 EUR and our DCF valuation, Zardoya Otis SA (ZOT.MC) is a sell. selling ZOT.MC stocks now will result in a potential gain of 47.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 12.2% | 11.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.11 - 4.64 | 3.70 |
| Upside | -55.9% - -34.3% | -47.6% |