DCF Value

The DCF Value for Marston's PLC (WVDA) under the Base Case is 1.91 EUR. Compared with the current market price of 0.67 EUR, the stock appears Undervalued by 65% .

Key assumptions
WVDA DCF Value
Base Case
€1.91
Undervaluation 65%
DCF Value
Price €0.67
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time