The Discounted Cash Flow (DCF) valuation of Woodbois Ltd (WBI.L) is (778.58) GBP. With the latest stock price at 0.22 GBP, the upside of Woodbois Ltd based on DCF is -358067.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.2% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.8% |
| Fair Price | (6,892.28) - (413.16) | (778.58) |
| Upside | -3168962.5% - -190058.9% | -358067.5% |