The Discounted Cash Flow (DCF) valuation of DCD Media PLC (DCD.L) is 402.88 GBP. With the latest stock price at 100.00 GBP, the upside of DCD Media PLC based on DCF is 302.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.2% | 8.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 350.99 - 487.67 | 402.88 |
| Upside | 251.0% - 387.7% | 302.9% |