The Discounted Cash Flow (DCF) valuation of Niox Group PLC (NIOX.L) is 23.78 GBP. With the latest stock price at 62.80 GBP, the upside of Niox Group PLC based on DCF is -62.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 13.8% | 11.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 18.88 - 34.76 | 23.78 |
| Upside | -69.9% - -44.6% | -62.1% |