The Discounted Cash Flow (DCF) valuation of RS Group PLC (RS1.L) is 406.72 GBP. With the latest stock price at 713.50 GBP, the upside of RS Group PLC based on DCF is -43.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 12.4% | 10.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 292.92 - 645.64 | 406.72 |
| Upside | -58.9% - -9.5% | -43.0% |