The Discounted Cash Flow (DCF) valuation of Indivior PLC (INDV.L) is (349.36) GBP. With the latest stock price at 908.00 GBP, the upside of Indivior PLC based on DCF is -138.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.9% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,127.23) - (215.03) | (349.36) |
| Upside | -224.1% - -123.7% | -138.5% |