The Discounted Cash Flow (DCF) valuation of Smiths News PLC (SNWS.L) is 151.75 GBP. With the latest stock price at 63.20 GBP, the upside of Smiths News PLC based on DCF is 140.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.8% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 123.99 - 195.17 | 151.75 |
| Upside | 96.2% - 208.8% | 140.1% |