The Discounted Cash Flow (DCF) valuation of Itim Group PLC (ITIM.L) is 21.33 GBP. With the latest stock price at 40.50 GBP, the upside of Itim Group PLC based on DCF is -47.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.8% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 16.44 - 32.23 | 21.33 |
| Upside | -59.4% - -20.4% | -47.3% |