The Discounted Cash Flow (DCF) valuation of VR Education Holdings PLC (VRE.L) is (103.66) GBP. With the latest stock price at 12.75 GBP, the upside of VR Education Holdings PLC based on DCF is -913.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.2% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (377.90) - (60.43) | (103.66) |
| Upside | -3063.9% - -574.0% | -913.0% |