The Discounted Cash Flow (DCF) valuation of Samuel Heath and Sons PLC (HSM.L) is 394.70 GBP. With the latest stock price at 310.00 GBP, the upside of Samuel Heath and Sons PLC based on DCF is 27.3%.
Based on the latest price of 310.00 GBP and our DCF valuation, Samuel Heath and Sons PLC (HSM.L) is a buy. buying HSM.L stocks now will result in a potential gain of 27.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.1% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 321.73 - 549.43 | 394.70 |
| Upside | 3.8% - 77.2% | 27.3% |