The Discounted Cash Flow (DCF) valuation of RA International Group PLC (RAI.L) is 22.66 GBP. With the latest stock price at 6.75 GBP, the upside of RA International Group PLC based on DCF is 235.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 13.8% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.46 - 253.51 | 22.66 |
| Upside | 25.3% - 3655.8% | 235.7% |