The Discounted Cash Flow (DCF) valuation of Stock Spirits Group PLC (STCK.L) is 287.32 GBP. With the latest stock price at 377.00 GBP, the upside of Stock Spirits Group PLC based on DCF is -23.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 204.77 - 484.45 | 287.32 |
| Upside | -45.7% - 28.5% | -23.8% |