The Discounted Cash Flow (DCF) valuation of Epwin Group PLC (EPWN.L) is 127.07 GBP. With the latest stock price at 101.00 GBP, the upside of Epwin Group PLC based on DCF is 25.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.0% | 6.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 91.18 - 185.05 | 127.07 |
| Upside | -9.7% - 83.2% | 25.8% |