The Discounted Cash Flow (DCF) valuation of Stagecoach Group PLC (SGC.L) is 131.94 GBP. With the latest stock price at 104.70 GBP, the upside of Stagecoach Group PLC based on DCF is 26.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.5% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 86.12 - 239.68 | 131.94 |
| Upside | -17.7% - 128.9% | 26.0% |