The Discounted Cash Flow (DCF) valuation of NCC Group PLC (NCC.L) is 37.59 GBP. With the latest stock price at 137.60 GBP, the upside of NCC Group PLC based on DCF is -72.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 10.5% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.78 - 227.55 | 37.59 |
| Upside | -92.2% - 65.4% | -72.7% |