The Discounted Cash Flow (DCF) valuation of Pendragon PLC (PDG.L) is 44.38 GBP. With the latest stock price at 38.20 GBP, the upside of Pendragon PLC based on DCF is 16.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 12.3% | 10.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 35.69 - 57.70 | 44.38 |
| Upside | -6.6% - 51.1% | 16.2% |