The Discounted Cash Flow (DCF) valuation of U and I Group PLC (UAI.L) is (197.52) GBP. With the latest stock price at 148.50 GBP, the upside of U and I Group PLC based on DCF is -233.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.9% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (1,047.07) - (143.17) | (197.52) |
| Upside | -805.1% - -196.4% | -233.0% |