The Discounted Cash Flow (DCF) valuation of Etalon Group PLC (ETLN.L) is 0.20 USD. With the latest stock price at 0.21 USD, the upside of Etalon Group PLC based on DCF is -4.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 10.5% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (0.06) - 2.65 | 0.20 |
| Upside | -127.0% - 1152.2% | -4.2% |