The Discounted Cash Flow (DCF) valuation of On The Beach Group PLC (OTB.L) is 292.28 GBP. With the latest stock price at 250.00 GBP, the upside of On The Beach Group PLC based on DCF is 16.9%.
Based on the latest price of 250.00 GBP and our DCF valuation, On The Beach Group PLC (OTB.L) is a buy. buying OTB.L stocks now will result in a potential gain of 16.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 11.4% | 9.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 237.88 - 424.51 | 292.28 |
| Upside | -4.8% - 69.8% | 16.9% |