The Discounted Cash Flow (DCF) valuation of PHSC PLC (PHSC.L) is 30.11 GBP. With the latest stock price at 21.00 GBP, the upside of PHSC PLC based on DCF is 43.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.9% | 9.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 26.36 - 35.56 | 30.11 |
| Upside | 25.5% - 69.4% | 43.4% |