The Discounted Cash Flow (DCF) valuation of Shearwater Group PLC (SWG.L) is (165.99) GBP. With the latest stock price at 36.50 GBP, the upside of Shearwater Group PLC based on DCF is -554.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.8% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (385.53) - (109.09) | (165.99) |
| Upside | -1156.3% - -398.9% | -554.8% |