The Discounted Cash Flow (DCF) valuation of Osirium Technologies PLC (OSI.L) is (368.38) GBP. With the latest stock price at 2.20 GBP, the upside of Osirium Technologies PLC based on DCF is -16844.4%.
Based on the latest price of 2.20 GBP and our DCF valuation, Osirium Technologies PLC (OSI.L) is a sell. selling OSI.L stocks now will result in a potential gain of 16844.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.7% | 5.2% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.8% |
| Fair Price | (2,097.16) - (207.20) | (368.38) |
| Upside | -95425.6% - -9518.2% | -16844.4% |