The Discounted Cash Flow (DCF) valuation of Keywords Studios PLC (KWS.L) is 2,023.15 GBP. With the latest stock price at 2,446.00 GBP, the upside of Keywords Studios PLC based on DCF is -17.3%.
Based on the latest price of 2,446.00 GBP and our DCF valuation, Keywords Studios PLC (KWS.L) is a sell. selling KWS.L stocks now will result in a potential gain of 17.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.3% | 9.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,447.37 - 3,299.34 | 2,023.15 |
| Upside | -40.8% - 34.9% | -17.3% |