The Discounted Cash Flow (DCF) valuation of Billington Holdings PLC (BILN.L) is 1,235.33 GBP. With the latest stock price at 420.00 GBP, the upside of Billington Holdings PLC based on DCF is 194.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.6% | 8.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,092.12 - 1,437.67 | 1,235.33 |
| Upside | 160.0% - 242.3% | 194.1% |