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%.
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% |