The Discounted Cash Flow (DCF) valuation of DSW Capital PLC (DSW.L) is 68.31 GBP. With the latest stock price at 45.00 GBP, the upside of DSW Capital PLC based on DCF is 51.8%.
Based on the latest price of 45.00 GBP and our DCF valuation, DSW Capital PLC (DSW.L) is a buy. buying DSW.L stocks now will result in a potential gain of 51.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.0% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 59.93 - 79.72 | 68.31 |
| Upside | 33.2% - 77.1% | 51.8% |