The Discounted Cash Flow (DCF) valuation of Next 15 Group PLC (NFG.L) is 646.01 GBP. With the latest stock price at 430.00 GBP, the upside of Next 15 Group PLC based on DCF is 50.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.9% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 480.61 - 980.85 | 646.01 |
| Upside | 11.8% - 128.1% | 50.2% |