The Discounted Cash Flow (DCF) valuation of Hill & Smith Holdings PLC (HILS.L) is 1,333.15 GBP. With the latest stock price at 1,960.00 GBP, the upside of Hill & Smith Holdings PLC based on DCF is -32.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.3% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 993.72 - 2,025.20 | 1,333.15 |
| Upside | -49.3% - 3.3% | -32.0% |