The Discounted Cash Flow (DCF) valuation of Drax Group PLC (DRX.L) is 2,155.52 GBP. With the latest stock price at 642.00 GBP, the upside of Drax Group PLC based on DCF is 235.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.2% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,787.51 - 2,701.38 | 2,155.52 |
| Upside | 178.4% - 320.8% | 235.8% |