The Discounted Cash Flow (DCF) valuation of Northern Bear PLC (NTBR.L) is 152.31 GBP. With the latest stock price at 54.00 GBP, the upside of Northern Bear PLC based on DCF is 182.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.5% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 114.50 - 221.52 | 152.31 |
| Upside | 112.0% - 310.2% | 182.1% |