The Discounted Cash Flow (DCF) valuation of BAE Systems PLC (BA.L) is 1,120.13 GBP. With the latest stock price at 1,876.50 GBP, the upside of BAE Systems PLC based on DCF is -40.3%.
Based on the latest price of 1,876.50 GBP and our DCF valuation, BAE Systems PLC (BA.L) is a sell. selling BA.L stocks now will result in a potential gain of 40.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.5% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 816.46 - 1,704.22 | 1,120.13 |
| Upside | -56.5% - -9.2% | -40.3% |