The Discounted Cash Flow (DCF) valuation of Vesuvius PLC (VSVS.L) is 581.70 GBP. With the latest stock price at 434.00 GBP, the upside of Vesuvius PLC based on DCF is 34.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.7% | 8.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 459.32 - 777.59 | 581.70 |
| Upside | 5.8% - 79.2% | 34.0% |