The Discounted Cash Flow (DCF) valuation of Hotel Chocolat Group PLC (HOTC.L) is 155.12 GBP. With the latest stock price at 374.00 GBP, the upside of Hotel Chocolat Group PLC based on DCF is -58.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 86.79 - 443.81 | 155.12 |
| Upside | -76.8% - 18.7% | -58.5% |