The Discounted Cash Flow (DCF) valuation of JD Sports Fashion PLC (JD.L) is 147.42 GBP. With the latest stock price at 102.60 GBP, the upside of JD Sports Fashion PLC based on DCF is 43.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.3% | 9.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 120.66 - 188.83 | 147.42 |
| Upside | 17.6% - 84.0% | 43.7% |