The Discounted Cash Flow (DCF) valuation of Dillistone Group PLC (DSG.L) is 4.51 GBP. With the latest stock price at 8.13 GBP, the upside of Dillistone Group PLC based on DCF is -44.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 10.5% | 7.8% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (0.42) - 151.28 | 4.51 |
| Upside | -105.2% - 1761.9% | -44.5% |