The Discounted Cash Flow (DCF) valuation of Works co uk PLC (WRKS.L) is (33.26) GBP. With the latest stock price at 19.95 GBP, the upside of Works co uk PLC based on DCF is -266.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 136.8% | 71.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (88.22) - 11,969.87 | (33.26) |
| Upside | -542.2% - 59899.4% | -266.7% |