The Discounted Cash Flow (DCF) valuation of S&U PLC (SUS.L) is 4,724.22 GBP. With the latest stock price at 2,020.00 GBP, the upside of S&U PLC based on DCF is 133.9%.
Based on the latest price of 2,020.00 GBP and our DCF valuation, S&U PLC (SUS.L) is a buy. buying SUS.L stocks now will result in a potential gain of 133.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.1% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,708.76 - 6,268.15 | 4,724.22 |
| Upside | 83.6% - 210.3% | 133.9% |