The Discounted Cash Flow (DCF) valuation of Johnson Matthey PLC (JMAT.L) is 10,609.70 GBP. With the latest stock price at 1,371.00 GBP, the upside of Johnson Matthey PLC based on DCF is 673.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.4% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 7,606.32 - 17,497.15 | 10,609.70 |
| Upside | 454.8% - 1176.2% | 673.9% |