The Discounted Cash Flow (DCF) valuation of SEC Newgate SpA (SECN.L) is 149.79 GBP. With the latest stock price at 111.00 GBP, the upside of SEC Newgate SpA based on DCF is 34.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 4.9% | 4.6% |
| Long-term Growth Rate | 2.5% - 3.9% | 3.2% |
| Fair Price | 57.89 - 1,048.29 | 149.79 |
| Upside | -47.8% - 844.4% | 34.9% |