The Discounted Cash Flow (DCF) valuation of EPE Special Opportunities Ltd (ESO.L) is 80.59 GBP. With the latest stock price at 151.00 GBP, the upside of EPE Special Opportunities Ltd based on DCF is -46.6%.
Based on the latest price of 151.00 GBP and our DCF valuation, EPE Special Opportunities Ltd (ESO.L) is a sell. selling ESO.L stocks now will result in a potential gain of 46.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.0% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 51.38 - 177.67 | 80.59 |
| Upside | -66.0% - 17.7% | -46.6% |