The Discounted Cash Flow (DCF) valuation of ProPhotonix Ltd (PPIX.L) is 10.41 GBP. With the latest stock price at 8.75 GBP, the upside of ProPhotonix Ltd based on DCF is 18.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.44 - 14.64 | 10.41 |
| Upside | -3.6% - 67.3% | 18.9% |