The Discounted Cash Flow (DCF) valuation of International Distributions Services PLC (IDS.L) is 649.30 GBP. With the latest stock price at 357.00 GBP, the upside of International Distributions Services PLC based on DCF is 81.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 12.2% | 8.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 292.03 - 2,923.52 | 649.30 |
| Upside | -18.2% - 718.9% | 81.9% |