The Discounted Cash Flow (DCF) valuation of Draper Esprit PLC (GROW.L) is 173.07 GBP. With the latest stock price at 320.00 GBP, the upside of Draper Esprit PLC based on DCF is -45.9%.
Based on the latest price of 320.00 GBP and our DCF valuation, Draper Esprit PLC (GROW.L) is a sell. selling GROW.L stocks now will result in a potential gain of 45.9%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 18.7% | 14.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 114.68 - 341.30 | 173.07 |
| Upside | -64.2% - 6.7% | -45.9% |