The Discounted Cash Flow (DCF) valuation of Inspired Energy PLC (INSE.L) is (256.84) GBP. With the latest stock price at 39.50 GBP, the upside of Inspired Energy PLC based on DCF is -750.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.6% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,881.65) - (166.94) | (256.84) |
| Upside | -4863.7% - -522.6% | -750.2% |