The Discounted Cash Flow (DCF) valuation of Phoenix Spree Deutschland Ltd (PSDL.L) is 187.01 GBP. With the latest stock price at 164.00 GBP, the upside of Phoenix Spree Deutschland Ltd based on DCF is 14.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 10.1% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.36 - 1,112.99 | 187.01 |
| Upside | -93.7% - 578.7% | 14.0% |