The Discounted Cash Flow (DCF) valuation of Helios Towers PLC (HTWS.L) is 139.71 GBP. With the latest stock price at 94.70 GBP, the upside of Helios Towers PLC based on DCF is 47.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 8.4% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 89.71 - 225.06 | 139.71 |
| Upside | -5.3% - 137.7% | 47.5% |