The Discounted Cash Flow (DCF) valuation of Cohort PLC (CHRT.L) is 579.54 GBP. With the latest stock price at 1,020.00 GBP, the upside of Cohort PLC based on DCF is -43.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.4% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 425.49 - 1,000.37 | 579.54 |
| Upside | -58.3% - -1.9% | -43.2% |