The Discounted Cash Flow (DCF) valuation of Circassia Group PLC (CIR.L) is 46.16 GBP. With the latest stock price at 34.45 GBP, the upside of Circassia Group PLC based on DCF is 34.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.4% | 9.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 35.84 - 68.64 | 46.16 |
| Upside | 4.0% - 99.3% | 34.0% |