The Discounted Cash Flow (DCF) valuation of Exscientia PLC (EXAI) is (48.08) USD. With the latest stock price at 4.84 USD, the upside of Exscientia PLC based on DCF is -1093.4%.
Based on the latest price of 4.84 USD and our DCF valuation, Exscientia PLC (EXAI) is a sell. selling EXAI stocks now will result in a potential gain of 1093.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 11.2% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (96.83) - (32.44) | (48.08) |
| Upside | -2100.7% - -770.2% | -1093.4% |