The Discounted Cash Flow (DCF) valuation of Spirax-Sarco Engineering PLC (SPX.L) is 4,126.17 GBP. With the latest stock price at 7,450.00 GBP, the upside of Spirax-Sarco Engineering PLC based on DCF is -44.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.1% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3,028.90 - 6,206.15 | 4,126.17 |
| Upside | -59.3% - -16.7% | -44.6% |