The Discounted Cash Flow (DCF) valuation of Braime Group PLC (BMTO.L) is 2,833.32 GBP. With the latest stock price at 1,950.00 GBP, the upside of Braime Group PLC based on DCF is 45.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.8% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,092.14 - 4,212.58 | 2,833.32 |
| Upside | 7.3% - 116.0% | 45.3% |