The Discounted Cash Flow (DCF) valuation of Smith & Nephew PLC (SN.L) is 685.63 GBP. With the latest stock price at 991.60 GBP, the upside of Smith & Nephew PLC based on DCF is -30.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.5% | 8.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 468.30 - 1,115.38 | 685.63 |
| Upside | -52.8% - 12.5% | -30.9% |