The Discounted Cash Flow (DCF) valuation of Chill Brands Group PLC (CHLL.L) is (13.22) GBP. With the latest stock price at 2.15 GBP, the upside of Chill Brands Group PLC based on DCF is -715.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.4% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (26.93) - (9.11) | (13.22) |
| Upside | -1352.7% - -523.8% | -715.1% |