The Discounted Cash Flow (DCF) valuation of Bodycote PLC (BOY.L) is 649.37 GBP. With the latest stock price at 659.00 GBP, the upside of Bodycote PLC based on DCF is -1.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.6% | 9.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 460.75 - 1,089.13 | 649.37 |
| Upside | -30.1% - 65.3% | -1.5% |