The Discounted Cash Flow (DCF) valuation of Cerillion PLC (CER.L) is 900.40 GBP. With the latest stock price at 1,500.00 GBP, the upside of Cerillion PLC based on DCF is -40.0%.
Based on the latest price of 1,500.00 GBP and our DCF valuation, Cerillion PLC (CER.L) is a sell. selling CER.L stocks now will result in a potential gain of 40.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.7% | 10.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 668.44 - 1,416.39 | 900.40 |
| Upside | -55.4% - -5.6% | -40.0% |