The Discounted Cash Flow (DCF) valuation of FW Thorpe PLC (TFW.L) is 297.24 GBP. With the latest stock price at 322.00 GBP, the upside of FW Thorpe PLC based on DCF is -7.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.4% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 233.62 - 426.50 | 297.24 |
| Upside | -27.4% - 32.5% | -7.7% |