The Discounted Cash Flow (DCF) valuation of Crimson Tide PLC (TIDE.L) is (1,112.29) GBP. With the latest stock price at 105.00 GBP, the upside of Crimson Tide PLC based on DCF is -1159.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.1% | 6.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (9,552.60) - (593.29) | (1,112.29) |
| Upside | -9197.7% - -665.0% | -1159.3% |