The Discounted Cash Flow (DCF) valuation of DS Smith PLC (SMDS.L) is 501.23 GBP. With the latest stock price at 582.50 GBP, the upside of DS Smith PLC based on DCF is -14.0%.
Based on the latest price of 582.50 GBP and our DCF valuation, DS Smith PLC (SMDS.L) is a sell. selling SMDS.L stocks now will result in a potential gain of 14.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 344.95 - 835.51 | 501.23 |
| Upside | -40.8% - 43.4% | -14.0% |