The Discounted Cash Flow (DCF) valuation of Breedon Group PLC (BREE.L) is 420.14 GBP. With the latest stock price at 465.50 GBP, the upside of Breedon Group PLC based on DCF is -9.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 275.36 - 754.17 | 420.14 |
| Upside | -40.8% - 62.0% | -9.7% |