The Discounted Cash Flow (DCF) valuation of MS International PLC (MSI.L) is 1,266.55 GBP. With the latest stock price at 985.00 GBP, the upside of MS International PLC based on DCF is 28.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 975.91 - 2,010.48 | 1,266.55 |
| Upside | -0.9% - 104.1% | 28.6% |