The Discounted Cash Flow (DCF) valuation of Melrose Industries PLC (MRO.L) is 357.38 GBP. With the latest stock price at 558.20 GBP, the upside of Melrose Industries PLC based on DCF is -36.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 10.0% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 187.21 - 1,076.79 | 357.38 |
| Upside | -66.5% - 92.9% | -36.0% |