The Discounted Cash Flow (DCF) valuation of Panoply Holdings PLC (TPX.L) is (792.26) GBP. With the latest stock price at 24.50 GBP, the upside of Panoply Holdings PLC based on DCF is -3333.7%.
Based on the latest price of 24.50 GBP and our DCF valuation, Panoply Holdings PLC (TPX.L) is a sell. selling TPX.L stocks now will result in a potential gain of 3333.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.2% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2,048.66) - (507.40) | (792.26) |
| Upside | -8461.9% - -2171.0% | -3333.7% |