The Discounted Cash Flow (DCF) valuation of Bellway PLC (BWY.L) is 1,526.68 GBP. With the latest stock price at 2,450.00 GBP, the upside of Bellway PLC based on DCF is -37.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 13.0% | 10.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,305.90 - 2,069.99 | 1,526.68 |
| Upside | -46.7% - -15.5% | -37.7% |