The Discounted Cash Flow (DCF) valuation of Pennon Group PLC (PNN.L) is (208.51) GBP. With the latest stock price at 624.00 GBP, the upside of Pennon Group PLC based on DCF is -133.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 10.6% | 7.6% |
| Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
| Fair Price | (745.03) - 16,043.60 | (208.51) |
| Upside | -219.4% - 2471.1% | -133.4% |