The Discounted Cash Flow (DCF) valuation of Young & Co's Brewery PLC (YNGA.L) is 742.27 GBP. With the latest stock price at 888.00 GBP, the upside of Young & Co's Brewery PLC based on DCF is -16.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.2% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 207.80 - 3,238.87 | 742.27 |
| Upside | -76.6% - 264.7% | -16.4% |