The Discounted Cash Flow (DCF) valuation of Shires Income PLC (SHRS.L) is (81.73) GBP. With the latest stock price at 244.00 GBP, the upside of Shires Income PLC based on DCF is -133.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 12.1% | 10.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (99.64) - (72.58) | (81.73) |
| Upside | -140.8% - -129.7% | -133.5% |