The Discounted Cash Flow (DCF) valuation of National Express Group PLC (NEX.L) is (184.95) GBP. With the latest stock price at 77.40 GBP, the upside of National Express Group PLC based on DCF is -338.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.1% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (189.98) - (163.75) | (184.95) |
| Upside | -345.5% - -311.6% | -338.9% |