The Discounted Cash Flow (DCF) valuation of Crystal Amber Fund Ltd (CRS.L) is (78.62) GBP. With the latest stock price at 118.00 GBP, the upside of Crystal Amber Fund Ltd based on DCF is -166.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.3% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (139.91) - (55.00) | (78.62) |
| Upside | -218.6% - -146.6% | -166.6% |