The Discounted Cash Flow (DCF) valuation of SIMEC Atlantis Energy Ltd (SAE.L) is (17.58) GBP. With the latest stock price at 1.85 GBP, the upside of SIMEC Atlantis Energy Ltd based on DCF is -1050.3%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.4% | 6.1% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | (107.37) - (12.43) | (17.58) |
| Upside | -5903.9% - -771.9% | -1050.3% |