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%.
Based on the latest price of 28.00 GBP and our DCF valuation, BSD Crown Ltd (BSD.L) is a buy. buying BSD.L stocks now will result in a potential gain of 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% |