The Discounted Cash Flow (DCF) valuation of Thalassa Holdings Ltd (THAL.L) is (3,659.04) GBP. With the latest stock price at 26.50 GBP, the upside of Thalassa Holdings Ltd based on DCF is -13907.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.5% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (8,556.53) - (2,359.85) | (3,659.04) |
| Upside | -32388.8% - -9005.1% | -13907.7% |