The Discounted Cash Flow (DCF) valuation of Grainger PLC (GRI.L) is 126.65 GBP. With the latest stock price at 191.00 GBP, the upside of Grainger PLC based on DCF is -33.7%.
Based on the latest price of 191.00 GBP and our DCF valuation, Grainger PLC (GRI.L) is a sell. selling GRI.L stocks now will result in a potential gain of 33.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.1% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8.33 - 723.46 | 126.65 |
| Upside | -95.6% - 278.8% | -33.7% |