The Discounted Cash Flow (DCF) valuation of LBG Media PLC (LBG.L) is 67.40 GBP. With the latest stock price at 118.00 GBP, the upside of LBG Media PLC based on DCF is -42.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.6% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 42.92 - 282.00 | 67.40 |
| Upside | -63.6% - 139.0% | -42.9% |