The Discounted Cash Flow (DCF) valuation of Napster Group PLC (NAPS.L) is (5,242.55) GBP. With the latest stock price at 200.00 GBP, the upside of Napster Group PLC based on DCF is -2721.3%.
Based on the latest price of 200.00 GBP and our DCF valuation, Napster Group PLC (NAPS.L) is a sell. selling NAPS.L stocks now will result in a potential gain of 2721.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 9.8% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (8,335.01) - (3,908.85) | (5,242.55) |
| Upside | -4267.5% - -2054.4% | -2721.3% |