The Discounted Cash Flow (DCF) valuation of Genus PLC (GNS.L) is (528.77) GBP. With the latest stock price at 1,634.00 GBP, the upside of Genus PLC based on DCF is -132.4%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 10.8% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,099.32) - (429.13) | (528.77) |
| Upside | -167.3% - -126.3% | -132.4% |