The Discounted Cash Flow (DCF) valuation of Hornby PLC (HRN.L) is (56.72) GBP. With the latest stock price at 15.00 GBP, the upside of Hornby PLC based on DCF is -478.1%.
Based on the latest price of 15.00 GBP and our DCF valuation, Hornby PLC (HRN.L) is a sell. selling HRN.L stocks now will result in a potential gain of 478.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.1% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (143.25) - (40.74) | (56.72) |
| Upside | -1055.0% - -371.6% | -478.1% |