The Discounted Cash Flow (DCF) valuation of Digitalbox PLC (DBOX.L) is (187.73) GBP. With the latest stock price at 4.85 GBP, the upside of Digitalbox PLC based on DCF is -3970.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.7% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (665.76) - (111.94) | (187.73) |
| Upside | -13827.0% - -2408.1% | -3970.7% |