The Discounted Cash Flow (DCF) valuation of BAE Systems PLC (BA.L) is 978.26 GBP. With the latest stock price at 1,199.00 GBP, the upside of BAE Systems PLC based on DCF is -18.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.4% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 737.52 - 1,424.24 | 978.26 |
| Upside | -38.5% - 18.8% | -18.4% |