The Discounted Cash Flow (DCF) valuation of Senior PLC (SNR.L) is 445.32 GBP. With the latest stock price at 157.00 GBP, the upside of Senior PLC based on DCF is 183.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.8% | 7.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 272.24 - 1,049.02 | 445.32 |
| Upside | 73.4% - 568.2% | 183.6% |