The Discounted Cash Flow (DCF) valuation of Helios Towers PLC (HTWS.L) is 181.52 GBP. With the latest stock price at 158.80 GBP, the upside of Helios Towers PLC based on DCF is 14.3%.
Based on the latest price of 158.80 GBP and our DCF valuation, Helios Towers PLC (HTWS.L) is a buy. buying HTWS.L stocks now will result in a potential gain of 14.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 8.9% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 106.02 - 336.62 | 181.52 |
| Upside | -33.2% - 112.0% | 14.3% |