The Discounted Cash Flow (DCF) valuation of CentralNic Group Plc (CNIC.L) is 115.91 GBP. With the latest stock price at 119.80 GBP, the upside of CentralNic Group Plc based on DCF is -3.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.3% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 78.72 - 200.22 | 115.91 |
| Upside | -34.3% - 67.1% | -3.2% |