The Discounted Cash Flow (DCF) valuation of Science Group PLC (SAG.L) is 310.16 GBP. With the latest stock price at 463.00 GBP, the upside of Science Group PLC based on DCF is -33.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.6% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 248.28 - 442.33 | 310.16 |
| Upside | -46.4% - -4.5% | -33.0% |