The Discounted Cash Flow (DCF) valuation of Scotgems PLC (SGEM.L) is 141.11 GBP. With the latest stock price at 78.50 GBP, the upside of Scotgems PLC based on DCF is 79.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.2% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 115.14 - 184.60 | 141.11 |
| Upside | 46.7% - 135.2% | 79.8% |