The Discounted Cash Flow (DCF) valuation of Mears Group PLC (MER.L) is 402.09 GBP. With the latest stock price at 361.50 GBP, the upside of Mears Group PLC based on DCF is 11.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.3% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 297.00 - 576.90 | 402.09 |
| Upside | -17.8% - 59.6% | 11.2% |