The Discounted Cash Flow (DCF) valuation of Grainger PLC (GRI.L) is 118.43 GBP. With the latest stock price at 165.00 GBP, the upside of Grainger PLC based on DCF is -28.2%.
Based on the latest price of 165.00 GBP and our DCF valuation, Grainger PLC (GRI.L) is a sell. selling GRI.L stocks now will result in a potential gain of 28.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.5% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2.00 - 689.04 | 118.43 |
| Upside | -98.8% - 317.6% | -28.2% |