The Discounted Cash Flow (DCF) valuation of Silver Bullet Data Services Group PLC (SBDS.L) is (715.96) GBP. With the latest stock price at 63.50 GBP, the upside of Silver Bullet Data Services Group PLC based on DCF is -1227.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 10.5% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,540.34) - (479.60) | (715.96) |
| Upside | -2525.7% - -855.3% | -1227.5% |