The Discounted Cash Flow (DCF) valuation of Harworth Group PLC (HWG.L) is 327.28 GBP. With the latest stock price at 167.00 GBP, the upside of Harworth Group PLC based on DCF is 96.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.4% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 261.55 - 425.26 | 327.28 |
| Upside | 56.6% - 154.6% | 96.0% |