The Discounted Cash Flow (DCF) valuation of Rolls-Royce Holdings PLC (RR.L) is 513.16 GBP. With the latest stock price at 572.60 GBP, the upside of Rolls-Royce Holdings PLC based on DCF is -10.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 10.5% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 394.05 - 745.55 | 513.16 |
| Upside | -31.2% - 30.2% | -10.4% |