The Discounted Cash Flow (DCF) valuation of Worsley Investors Ltd (WINV.L) is 15.46 GBP. With the latest stock price at 29.40 GBP, the upside of Worsley Investors Ltd based on DCF is -47.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 6.8% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10.95 - 31.67 | 15.46 |
| Upside | -62.7% - 7.7% | -47.4% |