The Discounted Cash Flow (DCF) valuation of Ted Baker PLC (TED.L) is (511.96) GBP. With the latest stock price at 109.80 GBP, the upside of Ted Baker PLC based on DCF is -566.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.8% | 6.5% |
| Long-term Growth Rate | 3.0% - 4.9% | 4.0% |
| Fair Price | (4,118.08) - (322.68) | (511.96) |
| Upside | -3850.5% - -393.9% | -566.3% |