The Discounted Cash Flow (DCF) valuation of Versarien PLC (VRS.L) is (13.00) GBP. With the latest stock price at 0.03 GBP, the upside of Versarien PLC based on DCF is -42723.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (69.08) - (7.47) | (13.00) |
| Upside | -226606.1% - -24591.7% | -42723.4% |