The Discounted Cash Flow (DCF) valuation of Wilmington PLC (WIL.L) is 330.48 GBP. With the latest stock price at 398.00 GBP, the upside of Wilmington PLC based on DCF is -17.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 9.9% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 282.39 - 414.61 | 330.48 |
| Upside | -29.0% - 4.2% | -17.0% |