The Discounted Cash Flow (DCF) valuation of Revolution Beauty Group PLC (REVB.L) is 21.27 GBP. With the latest stock price at 14.70 GBP, the upside of Revolution Beauty Group PLC based on DCF is 44.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.9% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 12.38 - 42.95 | 21.27 |
| Upside | -15.8% - 192.1% | 44.7% |