The Discounted Cash Flow (DCF) valuation of Merit Group PLC (MRIT.L) is 80.79 GBP. With the latest stock price at 32.00 GBP, the upside of Merit Group PLC based on DCF is 152.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.5% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 68.25 - 98.33 | 80.79 |
| Upside | 113.3% - 207.3% | 152.5% |