The Discounted Cash Flow (DCF) valuation of DSW Capital PLC (DSW.L) is (131.64) GBP. With the latest stock price at 67.50 GBP, the upside of DSW Capital PLC based on DCF is -295.0%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 3.4% - 4.3% | 3.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (617.18) - (72.85) | (131.64) |
| Upside | -1014.3% - -207.9% | -295.0% |