The Discounted Cash Flow (DCF) valuation of Kistos PLC (KIST.L) is (672.21) GBP. With the latest stock price at 113.00 GBP, the upside of Kistos PLC based on DCF is -694.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 11.9% | 9.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,413.61) - (492.50) | (672.21) |
| Upside | -1351.0% - -535.8% | -694.9% |