The Discounted Cash Flow (DCF) valuation of Naked Wines PLC (WINE.L) is 35.81 GBP. With the latest stock price at 53.40 GBP, the upside of Naked Wines PLC based on DCF is -32.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 10.1% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 33.73 - 44.48 | 35.81 |
| Upside | -36.8% - -16.7% | -32.9% |