The Discounted Cash Flow (DCF) valuation of J D Wetherspoon PLC (JDW.L) is 795.88 GBP. With the latest stock price at 612.00 GBP, the upside of J D Wetherspoon PLC based on DCF is 30.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.2% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 356.09 - 1,862.97 | 795.88 |
| Upside | -41.8% - 204.4% | 30.0% |