The Discounted Cash Flow (DCF) valuation of DS Smith PLC (SMDS.L) is 561.43 GBP. With the latest stock price at 547.00 GBP, the upside of DS Smith PLC based on DCF is 2.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.3% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 398.77 - 892.07 | 561.43 |
| Upside | -27.1% - 63.1% | 2.6% |