The Discounted Cash Flow (DCF) valuation of Cairn Homes PLC (CRN.L) is 120.11 GBP. With the latest stock price at 182.40 GBP, the upside of Cairn Homes PLC based on DCF is -34.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.7% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 71.88 - 270.76 | 120.11 |
| Upside | -60.6% - 48.4% | -34.1% |