The Discounted Cash Flow (DCF) valuation of Heiq PLC (HEIQ.L) is (179.16) GBP. With the latest stock price at 4.50 GBP, the upside of Heiq PLC based on DCF is -4081.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.7% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (664.09) - (109.92) | (179.16) |
| Upside | -14857.5% - -2542.6% | -4081.3% |