The Discounted Cash Flow (DCF) valuation of Science in Sport PLC (SIS.L) is (141.97) GBP. With the latest stock price at 26.50 GBP, the upside of Science in Sport PLC based on DCF is -635.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.2% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (558.24) - (86.89) | (141.97) |
| Upside | -2206.6% - -427.9% | -635.7% |