The Discounted Cash Flow (DCF) valuation of Goodwin PLC (GDWN.L) is 4,130.87 GBP. With the latest stock price at 6,700.00 GBP, the upside of Goodwin PLC based on DCF is -38.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,882.31 - 7,111.32 | 4,130.87 |
| Upside | -57.0% - 6.1% | -38.3% |