The Discounted Cash Flow (DCF) valuation of Dev Clever Holdings PLC (DEV.L) is (37.29) GBP. With the latest stock price at 30.00 GBP, the upside of Dev Clever Holdings PLC based on DCF is -224.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.0% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (84.18) - (24.55) | (37.29) |
| Upside | -380.6% - -181.8% | -224.3% |