The Discounted Cash Flow (DCF) valuation of Shearwater Group PLC (SWG.L) is (216.18) GBP. With the latest stock price at 51.50 GBP, the upside of Shearwater Group PLC based on DCF is -519.8%.
Based on the latest price of 51.50 GBP and our DCF valuation, Shearwater Group PLC (SWG.L) is a sell. selling SWG.L stocks now will result in a potential gain of 519.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.8% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (588.24) - (137.22) | (216.18) |
| Upside | -1242.2% - -366.5% | -519.8% |