The Discounted Cash Flow (DCF) valuation of Brewin Dolphin Holdings PLC (BRW.L) is 269.96 GBP. With the latest stock price at 514.00 GBP, the upside of Brewin Dolphin Holdings PLC based on DCF is -47.5%.
Based on the latest price of 514.00 GBP and our DCF valuation, Brewin Dolphin Holdings PLC (BRW.L) is a sell. selling BRW.L stocks now will result in a potential gain of 47.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.5% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 211.49 - 385.57 | 269.96 |
| Upside | -58.9% - -25.0% | -47.5% |