The Discounted Cash Flow (DCF) valuation of Johnson Service Group PLC (JSG.L) is 72.53 GBP. With the latest stock price at 144.00 GBP, the upside of Johnson Service Group PLC based on DCF is -49.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.3% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 45.67 - 134.43 | 72.53 |
| Upside | -68.3% - -6.6% | -49.6% |