The Discounted Cash Flow (DCF) valuation of Panther Securities P L C (PNS.L) is 387.51 GBP. With the latest stock price at 320.00 GBP, the upside of Panther Securities P L C based on DCF is 21.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.9% | 6.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 246.96 - 620.25 | 387.51 |
| Upside | -22.8% - 93.8% | 21.1% |