The Discounted Cash Flow (DCF) valuation of Celtic PLC (CCP.L) is 214.33 GBP. With the latest stock price at 167.50 GBP, the upside of Celtic PLC based on DCF is 28.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.1% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 180.50 - 287.83 | 214.33 |
| Upside | 7.8% - 71.8% | 28.0% |