The Discounted Cash Flow (DCF) valuation of Universe Group PLC (UNG.L) is 5.88 GBP. With the latest stock price at 11.50 GBP, the upside of Universe Group PLC based on DCF is -48.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.8% | 8.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.69 - 11.16 | 5.88 |
| Upside | -67.9% - -2.9% | -48.9% |