The Discounted Cash Flow (DCF) valuation of Camellia PLC (CAM.L) is 9,107.76 GBP. With the latest stock price at 4,985.00 GBP, the upside of Camellia PLC based on DCF is 82.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.7% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,316.33 - 16,994.18 | 9,107.76 |
| Upside | 26.7% - 240.9% | 82.7% |