The Discounted Cash Flow (DCF) valuation of NAHL Group PLC (NAH.L) is 87.15 GBP. With the latest stock price at 66.00 GBP, the upside of NAHL Group PLC based on DCF is 32.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.9% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 64.17 - 128.19 | 87.15 |
| Upside | -2.8% - 94.2% | 32.0% |