The Discounted Cash Flow (DCF) valuation of Marlowe PLC (MRL.L) is 480.56 GBP. With the latest stock price at 320.00 GBP, the upside of Marlowe PLC based on DCF is 50.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 11.2% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 166.48 - 1,930.04 | 480.56 |
| Upside | -48.0% - 503.1% | 50.2% |