The Discounted Cash Flow (DCF) valuation of Spire Healthcare Group PLC (SPI.L) is 317.26 GBP. With the latest stock price at 228.50 GBP, the upside of Spire Healthcare Group PLC based on DCF is 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.2% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 109.44 - 1,037.85 | 317.26 |
| Upside | -52.1% - 354.2% | 38.8% |