The Discounted Cash Flow (DCF) valuation of Future PLC (FUTR.L) is 1,590.85 GBP. With the latest stock price at 990.00 GBP, the upside of Future PLC based on DCF is 60.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.6% | 8.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,245.23 - 2,155.68 | 1,590.85 |
| Upside | 25.8% - 117.7% | 60.7% |