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%.
Based on the latest price of 0.21 USD and our DCF valuation, Etalon Group PLC (ETLN.L) is a sell. selling ETLN.L stocks now will result in a potential gain of 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% |