The Discounted Cash Flow (DCF) valuation of Catalyst Media Group PLC (CMX.L) is (31.20) GBP. With the latest stock price at 87.50 GBP, the upside of Catalyst Media Group PLC based on DCF is -135.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (134.74) - (17.18) | (31.20) |
| Upside | -254.0% - -119.6% | -135.7% |