The Discounted Cash Flow (DCF) valuation of Deliveroo PLC (ROO.L) is 209.25 GBP. With the latest stock price at 147.90 GBP, the upside of Deliveroo PLC based on DCF is 41.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.8% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 152.28 - 357.00 | 209.25 |
| Upside | 3.0% - 141.4% | 41.5% |