The Discounted Cash Flow (DCF) valuation of Photo-Me International PLC (PHTM.L) is 137.01 GBP. With the latest stock price at 87.20 GBP, the upside of Photo-Me International PLC based on DCF is 57.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 11.1% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 115.09 - 171.30 | 137.01 |
| Upside | 32.0% - 96.4% | 57.1% |