The Discounted Cash Flow (DCF) valuation of Eurocell PLC (ECEL.L) is 114.26 GBP. With the latest stock price at 177.00 GBP, the upside of Eurocell PLC based on DCF is -35.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.9% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 62.26 - 260.92 | 114.26 |
| Upside | -64.8% - 47.4% | -35.4% |