The Discounted Cash Flow (DCF) valuation of Totally PLC (TLY.L) is 22.17 GBP. With the latest stock price at 8.10 GBP, the upside of Totally PLC based on DCF is 173.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.6% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15.96 - 35.62 | 22.17 |
| Upside | 97.1% - 339.7% | 173.7% |