The Discounted Cash Flow (DCF) valuation of Zoetic International PLC (ZOE.L) is (2.64) GBP. With the latest stock price at 10.20 GBP, the upside of Zoetic International PLC based on DCF is -125.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (6.23) - (1.63) | (2.64) |
| Upside | -161.1% - -116.0% | -125.9% |