The Discounted Cash Flow (DCF) valuation of THG PLC (THG.L) is (126.07) GBP. With the latest stock price at 51.55 GBP, the upside of THG PLC based on DCF is -344.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.7% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (227.99) - (101.42) | (126.07) |
| Upside | -542.3% - -296.7% | -344.5% |