The Discounted Cash Flow (DCF) valuation of Northbridge Industrial Services PLC (NBI.L) is 133.49 GBP. With the latest stock price at 198.00 GBP, the upside of Northbridge Industrial Services PLC based on DCF is -32.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.6% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 100.90 - 193.92 | 133.49 |
| Upside | -49.0% - -2.1% | -32.6% |