The Discounted Cash Flow (DCF) valuation of Dowlais Group Plc (DWL.L) is 74.05 GBP. With the latest stock price at 66.40 GBP, the upside of Dowlais Group Plc based on DCF is 11.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 15.8% | 10.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (4.25) - 667.17 | 74.05 |
| Upside | -106.4% - 904.8% | 11.5% |