The Discounted Cash Flow (DCF) valuation of WH Smith PLC (SMWH.L) is 1,270.21 GBP. With the latest stock price at 1,208.00 GBP, the upside of WH Smith PLC based on DCF is 5.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.2% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 665.26 - 2,893.72 | 1,270.21 |
| Upside | -44.9% - 139.5% | 5.1% |