The Discounted Cash Flow (DCF) valuation of Strategic Equity Capital PLC (SEC.L) is 582.98 GBP. With the latest stock price at 324.00 GBP, the upside of Strategic Equity Capital PLC based on DCF is 79.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 10.2% | 9.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 522.62 - 662.85 | 582.98 |
| Upside | 61.3% - 104.6% | 79.9% |