The Discounted Cash Flow (DCF) valuation of Go-Ahead Group PLC (GOG.L) is 1,198.26 GBP. With the latest stock price at 1,546.00 GBP, the upside of Go-Ahead Group PLC based on DCF is -22.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 738.29 - 3,208.46 | 1,198.26 |
| Upside | -52.2% - 107.5% | -22.5% |