The Discounted Cash Flow (DCF) valuation of William Hill PLC (WMH.L) is 185.48 GBP. With the latest stock price at 271.80 GBP, the upside of William Hill PLC based on DCF is -31.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.2% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 124.15 - 377.80 | 185.48 |
| Upside | -54.3% - 39.0% | -31.8% |