The Discounted Cash Flow (DCF) valuation of One Media IP Group PLC (OMIP.L) is (11.51) GBP. With the latest stock price at 4.25 GBP, the upside of One Media IP Group PLC based on DCF is -370.8%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.3% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (47.80) - (6.91) | (11.51) |
| Upside | -1224.6% - -262.6% | -370.8% |