The Discounted Cash Flow (DCF) valuation of CMO Group PLC (CMO.L) is 38.83 GBP. With the latest stock price at 14.25 GBP, the upside of CMO Group PLC based on DCF is 172.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.9% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 26.09 - 69.10 | 38.83 |
| Upside | 83.1% - 384.9% | 172.5% |