The Discounted Cash Flow (DCF) valuation of Hornby PLC (HRN.L) is (58.80) GBP. With the latest stock price at 22.50 GBP, the upside of Hornby PLC based on DCF is -361.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.6% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (157.06) - (40.91) | (58.80) |
| Upside | -798.1% - -281.8% | -361.3% |