The Discounted Cash Flow (DCF) valuation of Wilmington PLC (WIL.L) is 332.23 GBP. With the latest stock price at 347.00 GBP, the upside of Wilmington PLC based on DCF is -4.3%.
Based on the latest price of 347.00 GBP and our DCF valuation, Wilmington PLC (WIL.L) is a sell. selling WIL.L stocks now will result in a potential gain of 4.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.6% | 9.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 260.80 - 480.71 | 332.23 |
| Upside | -24.8% - 38.5% | -4.3% |