The Discounted Cash Flow (DCF) valuation of D4t4 Solutions PLC (D4T4.L) is 118.26 GBP. With the latest stock price at 217.50 GBP, the upside of D4t4 Solutions PLC based on DCF is -45.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 11.2% | 9.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 89.19 - 188.13 | 118.26 |
| Upside | -59.0% - -13.5% | -45.6% |