The Discounted Cash Flow (DCF) valuation of K3 Capital Group PLC (K3C.L) is 337.31 GBP. With the latest stock price at 349.00 GBP, the upside of K3 Capital Group PLC based on DCF is -3.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.7% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 242.07 - 600.38 | 337.31 |
| Upside | -30.6% - 72.0% | -3.3% |