The Discounted Cash Flow (DCF) valuation of Heavitree Brewery PLC (HVT.L) is 718.47 GBP. With the latest stock price at 280.00 GBP, the upside of Heavitree Brewery PLC based on DCF is 156.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.9% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 556.33 - 1,008.90 | 718.47 |
| Upside | 98.7% - 260.3% | 156.6% |