The Discounted Cash Flow (DCF) valuation of Distil PLC (DIS.L) is (3.41) GBP. With the latest stock price at 0.16 GBP, the upside of Distil PLC based on DCF is -2300.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.2% | 4.8% |
| Long-term Growth Rate | 3.0% - 4.2% | 3.6% |
| Fair Price | (16.17) - (1.94) | (3.41) |
| Upside | -10530.6% - -1351.3% | -2300.0% |