The Discounted Cash Flow (DCF) valuation of Crest Nicholson Holdings PLC (CRST.L) is 369.00 GBP. With the latest stock price at 170.90 GBP, the upside of Crest Nicholson Holdings PLC based on DCF is 115.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.7% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 259.30 - 776.13 | 369.00 |
| Upside | 51.7% - 354.1% | 115.9% |