The Discounted Cash Flow (DCF) valuation of City Pub Group PLC (CPC.L) is (66.78) GBP. With the latest stock price at 139.00 GBP, the upside of City Pub Group PLC based on DCF is -148.0%.
Based on the latest price of 139.00 GBP and our DCF valuation, City Pub Group PLC (CPC.L) is a sell. selling CPC.L stocks now will result in a potential gain of 148.0%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.3% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (157.21) - (51.36) | (66.78) |
| Upside | -213.1% - -136.9% | -148.0% |