The Discounted Cash Flow (DCF) valuation of Headlam Group PLC (HEAD.L) is 572.36 GBP. With the latest stock price at 127.50 GBP, the upside of Headlam Group PLC based on DCF is 348.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 13.2% | 9.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 276.46 - 4,686.09 | 572.36 |
| Upside | 116.8% - 3575.4% | 348.9% |