The Discounted Cash Flow (DCF) valuation of Water Intelligence PLC (WATR.L) is 266.06 GBP. With the latest stock price at 397.50 GBP, the upside of Water Intelligence PLC based on DCF is -33.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.6% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 195.56 - 401.89 | 266.06 |
| Upside | -50.8% - 1.1% | -33.1% |