The Discounted Cash Flow (DCF) valuation of Keywords Studios PLC (KWS.L) is 2,114.60 GBP. With the latest stock price at 2,446.00 GBP, the upside of Keywords Studios PLC based on DCF is -13.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.5% | 8.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,532.19 - 3,376.39 | 2,114.60 |
| Upside | -37.4% - 38.0% | -13.5% |