The Discounted Cash Flow (DCF) valuation of Panoply Holdings PLC (TPX.L) is (935.63) GBP. With the latest stock price at 44.00 GBP, the upside of Panoply Holdings PLC based on DCF is -2226.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 6.8% | 6.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2,781.76) - (584.83) | (935.63) |
| Upside | -6422.2% - -1429.2% | -2226.4% |