The Discounted Cash Flow (DCF) valuation of Cambridge Cognition Holdings PLC (COG.L) is (244.38) GBP. With the latest stock price at 31.00 GBP, the upside of Cambridge Cognition Holdings PLC based on DCF is -888.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.2% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,530.89) - (135.56) | (244.38) |
| Upside | -5038.3% - -537.3% | -888.3% |