The Discounted Cash Flow (DCF) valuation of Bilby PLC (BILB.L) is 140.65 GBP. With the latest stock price at 43.00 GBP, the upside of Bilby PLC based on DCF is 227.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 83.86 - 438.55 | 140.65 |
| Upside | 95.0% - 919.9% | 227.1% |