The Discounted Cash Flow (DCF) valuation of FirstGroup PLC (FGP.L) is 84.32 GBP. With the latest stock price at 165.90 GBP, the upside of FirstGroup PLC based on DCF is -49.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.4% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (11.40) - 478.05 | 84.32 |
| Upside | -106.9% - 188.2% | -49.2% |