The Discounted Cash Flow (DCF) valuation of Dillistone Group PLC (DSG.L) is 7.48 GBP. With the latest stock price at 10.25 GBP, the upside of Dillistone Group PLC based on DCF is -27.0%.
Based on the latest price of 10.25 GBP and our DCF valuation, Dillistone Group PLC (DSG.L) is a sell. selling DSG.L stocks now will result in a potential gain of 27.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 11.0% | 8.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.45 - 28.01 | 7.48 |
| Upside | -76.1% - 173.3% | -27.0% |