The Discounted Cash Flow (DCF) valuation of Worsley Investors Ltd (WINV.L) is 13.08 GBP. With the latest stock price at 25.50 GBP, the upside of Worsley Investors Ltd based on DCF is -48.7%.
Based on the latest price of 25.50 GBP and our DCF valuation, Worsley Investors Ltd (WINV.L) is a sell. selling WINV.L stocks now will result in a potential gain of 48.7%.
Range | Selected | |
WACC / Discount Rate | 5.7% - 7.1% | 6.4% |
Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
Fair Price | 9.48 - 23.93 | 13.08 |
Upside | -62.8% - -6.1% | -48.7% |