The Discounted Cash Flow (DCF) valuation of Everyman Media Group PLC (EMAN.L) is (423.79) GBP. With the latest stock price at 53.00 GBP, the upside of Everyman Media Group PLC based on DCF is -899.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.8% | 5.6% |
| Long-term Growth Rate | 3.0% - 4.1% | 3.5% |
| Fair Price | (1,802.09) - (300.23) | (423.79) |
| Upside | -3500.2% - -666.5% | -899.6% |