The Discounted Cash Flow (DCF) valuation of Wynnstay Group PLC (WYN.L) is 415.99 GBP. With the latest stock price at 307.50 GBP, the upside of Wynnstay Group PLC based on DCF is 35.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.5% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 352.81 - 513.13 | 415.99 |
| Upside | 14.7% - 66.9% | 35.3% |