The Discounted Cash Flow (DCF) valuation of Open Orphan PLC (ORPH.L) is (0.16) GBP. With the latest stock price at 15.15 GBP, the upside of Open Orphan PLC based on DCF is -101.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.7% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (3.04) - 0.93 | (0.16) |
| Upside | -120.1% - -93.8% | -101.0% |