The Discounted Cash Flow (DCF) valuation of Smiths Group PLC (SMIN.L) is 1,300.11 GBP. With the latest stock price at 1,765.00 GBP, the upside of Smiths Group PLC based on DCF is -26.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.3% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,018.58 - 1,793.72 | 1,300.11 |
| Upside | -42.3% - 1.6% | -26.3% |