The Discounted Cash Flow (DCF) valuation of Instem PLC (INS.L) is 387.72 GBP. With the latest stock price at 830.00 GBP, the upside of Instem PLC based on DCF is -53.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.3% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 234.88 - 1,474.84 | 387.72 |
| Upside | -71.7% - 77.7% | -53.3% |