The Discounted Cash Flow (DCF) valuation of City Pub Group PLC (CPC.L) is (69.64) GBP. With the latest stock price at 139.00 GBP, the upside of City Pub Group PLC based on DCF is -150.1%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.1% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (185.42) - (52.59) | (69.64) |
| Upside | -233.4% - -137.8% | -150.1% |