DCF Value

The DCF Value for Exail Technologies SA (2G3) under the Base Case is 28.59 EUR. Compared with the current market price of 123.8 EUR, the stock appears Overvalued by 77% .

Key assumptions
2G3 DCF Value
Base Case
€28.59
Overvaluation 77%
DCF Value
Price €123.8
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time