The Discounted Cash Flow (DCF) valuation of Samuel Heath and Sons PLC (HSM.L) is 440.90 GBP. With the latest stock price at 360.00 GBP, the upside of Samuel Heath and Sons PLC based on DCF is 22.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 347.68 - 642.39 | 440.90 |
| Upside | -3.4% - 78.4% | 22.5% |