The Discounted Cash Flow (DCF) valuation of Safestay PLC (SSTY.L) is 28.37 GBP. With the latest stock price at 26.50 GBP, the upside of Safestay PLC based on DCF is 7.1%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 6.0% | 4.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.56 - 85.34 | 28.37 |
| Upside | -94.1% - 222.0% | 7.1% |