The Discounted Cash Flow (DCF) valuation of Cerillion PLC (CER.L) is 1,107.08 GBP. With the latest stock price at 1,870.00 GBP, the upside of Cerillion PLC based on DCF is -40.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.0% | 8.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 832.54 - 1,760.91 | 1,107.08 |
| Upside | -55.5% - -5.8% | -40.8% |