The Discounted Cash Flow (DCF) valuation of Ocean Wilsons Holdings Ltd (OCN.L) is 2,537.69 GBP. With the latest stock price at 1,300.00 GBP, the upside of Ocean Wilsons Holdings Ltd based on DCF is 95.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.1% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,070.65 - 3,193.15 | 2,537.69 |
| Upside | 59.3% - 145.6% | 95.2% |