The Discounted Cash Flow (DCF) valuation of Draper Esprit PLC (GROW.L) is 211.43 GBP. With the latest stock price at 467.60 GBP, the upside of Draper Esprit PLC based on DCF is -54.8%.
Based on the latest price of 467.60 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 54.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 16.3% | 11.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 121.60 - 685.61 | 211.43 |
| Upside | -74.0% - 46.6% | -54.8% |