The Discounted Cash Flow (DCF) valuation of Grainger PLC (GRI.L) is 148.50 GBP. With the latest stock price at 232.50 GBP, the upside of Grainger PLC based on DCF is -36.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.2% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 33.38 - 620.44 | 148.50 |
| Upside | -85.6% - 166.9% | -36.1% |