The Discounted Cash Flow (DCF) valuation of Wizz Air Holdings PLC (WIZZ.L) is 7,522.85 GBP. With the latest stock price at 1,413.00 GBP, the upside of Wizz Air Holdings PLC based on DCF is 432.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 9.2% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.2% | 3.3% |
| Fair Price | 1,657.63 - 165,880.22 | 7,522.85 |
| Upside | 17.3% - 11639.6% | 432.4% |