The Discounted Cash Flow (DCF) valuation of Dewhurst PLC (DWHT.L) is 1,387.43 GBP. With the latest stock price at 1,025.00 GBP, the upside of Dewhurst PLC based on DCF is 35.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.0% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,074.26 - 2,146.37 | 1,387.43 |
| Upside | 4.8% - 109.4% | 35.4% |