The Discounted Cash Flow (DCF) valuation of UP Global Sourcing Holdings PLC (UPGS.L) is 172.76 GBP. With the latest stock price at 147.50 GBP, the upside of UP Global Sourcing Holdings PLC based on DCF is 17.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.6% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 124.16 - 280.79 | 172.76 |
| Upside | -15.8% - 90.4% | 17.1% |