The Discounted Cash Flow (DCF) valuation of BSD Crown Ltd (BSD.L) is 113.41 GBP. With the latest stock price at 28.00 GBP, the upside of BSD Crown Ltd based on DCF is 305.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.0% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 98.40 - 138.64 | 113.41 |
| Upside | 251.4% - 395.1% | 305.0% |