The Discounted Cash Flow (DCF) valuation of Centaur Media PLC (CAU.L) is 46.18 GBP. With the latest stock price at 23.00 GBP, the upside of Centaur Media PLC based on DCF is 100.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.2% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 37.19 - 61.51 | 46.18 |
| Upside | 61.7% - 167.4% | 100.8% |