The Discounted Cash Flow (DCF) valuation of On The Beach Group PLC (OTB.L) is 271.71 GBP. With the latest stock price at 226.50 GBP, the upside of On The Beach Group PLC based on DCF is 20.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.3% | 9.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 189.02 - 461.71 | 271.71 |
| Upside | -16.5% - 103.8% | 20.0% |