The Discounted Cash Flow (DCF) valuation of Tristel PLC (TSTL.L) is 188.71 GBP. With the latest stock price at 395.00 GBP, the upside of Tristel PLC based on DCF is -52.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.0% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 130.60 - 354.63 | 188.71 |
| Upside | -66.9% - -10.2% | -52.2% |