The Discounted Cash Flow (DCF) valuation of Marston's PLC (MARS.L) is 22.69 GBP. With the latest stock price at 43.55 GBP, the upside of Marston's PLC based on DCF is -47.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 11.5% | 8.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (79.73) - 534.45 | 22.69 |
| Upside | -283.1% - 1127.2% | -47.9% |