The Discounted Cash Flow (DCF) valuation of Wilmington PLC (WIL.L) is 117.80 GBP. With the latest stock price at 230.00 GBP, the upside of Wilmington PLC based on DCF is -48.8%.
Based on the latest price of 230.00 GBP and our DCF valuation, Wilmington PLC (WIL.L) is a sell. selling WIL.L stocks now will result in a potential gain of 48.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.8% | 8.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 73.27 - 212.99 | 117.80 |
| Upside | -68.1% - -7.4% | -48.8% |