The Discounted Cash Flow (DCF) valuation of Versarien PLC (VRS.L) is (2.24) GBP. With the latest stock price at 0.01 GBP, the upside of Versarien PLC based on DCF is -22497.2%.
Based on the latest price of 0.01 GBP and our DCF valuation, Versarien PLC (VRS.L) is a sell. selling VRS.L stocks now will result in a potential gain of 22497.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (7.17) - (1.39) | (2.24) |
| Upside | -71845.0% - -13984.1% | -22497.2% |