The Discounted Cash Flow (DCF) valuation of Strix Group PLC (KETL.L) is 106.08 GBP. With the latest stock price at 48.75 GBP, the upside of Strix Group PLC based on DCF is 117.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.2% | 8.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 80.54 - 147.71 | 106.08 |
| Upside | 65.2% - 203.0% | 117.6% |