Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Wynnstay GroupLSE:WYN -1.37%56 Intrinsic Value: DCF (FCF Based) is £4.21 as of Sep. 11, 2026. GuruFocus rates LSE:WYN with a GF Score™ of 56/100 and a GF Value™ of £3.11 (Modestly Overvalued). The stock has 7 warning signs investors should review. Among 21 Agriculture companies, Wynnstay Group ranks worse than 4761900% on this metric.
Note: Discounted Cash Flow model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.
Wynnstay Group's Predictability Rank is 1-Star. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.
The industry rank for Wynnstay Group's Intrinsic Value: DCF (FCF Based) or its related term are showing as below:
LSE:WYN's Price-to-DCF (FCF Based) is not ranked *
in the Agriculture industry.
Industry Median: 1.46 * Ranked among companies with meaningful Price-to-DCF (FCF Based) only.
1. The DCF model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that have relatively consistent performance.
4. The DCF model works poorly for inconsistent performers such as cyclicals.
5. What discount rate should you use? Your expected return from the investment is a good discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.
Wynnstay Group Intrinsic Value: DCF (FCF Based) Related Terms
Wynnstay Group Intrinsic Value: DCF (FCF Based) Historical Data
* Premium members only.
The historical data trend for Wynnstay Group's Intrinsic Value: DCF (FCF Based) can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Wynnstay Group Intrinsic Value: DCF (FCF Based) Chart
For the Agricultural Inputs subindustry, Wynnstay Group's Price-to-DCF (FCF Based), along with its competitors' market caps and Price-to-DCF (FCF Based) data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Wynnstay Group Price-to-DCF (FCF Based) vs Agriculture Industry
For the Agriculture industry and Basic Materials sector, Wynnstay Group's Price-to-DCF (FCF Based) distribution charts can be found below:
* The bar in red indicates where Wynnstay Group's Price-to-DCF (FCF Based) falls into.
Wynnstay Group Intrinsic Value: DCF (FCF Based) Calculation
This is the intrinsic value calculated from the Discounted Cash Flow model with default parameters. In a discounted cash flow model, the future cash flow is estimated based on a cash flow growth rate and a discount rate. The cash flow of the future is discounted to its current value at the discount rate. All of the discounted future cash flow is added together to get the current intrinsic value of the company.
Usually a two-stage model is used when calculating a stock's intrinsic value using a discounted cash flow model. The first stage is called the growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.
GuruFocus DCF calculator is a two-stage model. The default values are defined as:
1. Discount Rate: d = 11% A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.80%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.
2. Growth Rate in the growth stage: g1 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year FCF Growth Rate (Per Share). In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year FCF Growth Rate (Per Share). If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year FCF Growth Rate (Per Share).
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=>
Wynnstay Group's average Free Cash Flow Growth Rate in the past
5 years was -26.90%,
which is less than 5%. GuruFocus defaults => Growth Rate: 5%
3. Years of Growth Stage: y1 = 10
4. Terminal Growth Rate: g2 = 4%
5. Years of Terminal Growth: y2 = 10
6. Free Cash Flow per Share: fcf = £0.365. However, GuruFocus DCF calculator is actually a Discounted Earnings calculator, the EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.
All of the default settings can be changed and the results are calculated automatically.
Wynnstay Group's Intrinsic Value: DCF (FCF Based) for today is calculated as
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: DCF (FCF Based) of £4.21 mean?
Wynnstay Group (LSE:WYN) has a Intrinsic Value: DCF (FCF Based) of £4.21 as of Sep. 11, 2026. Intrinsic Value: DCF (FCF Based) is the stock value based on a two-stage discounted free cash flow model. View historical data on Wynnstay Group and its competitors. According to the industry distribution chart, Wynnstay Group ranks #999999 out of 21 companies in the Agriculture industry.
Is Wynnstay Group's Intrinsic Value: DCF (FCF Based) too high?
Wynnstay Group's current Intrinsic Value: DCF (FCF Based) is £4.21. Based on the distribution chart, Wynnstay Group ranks #999999 out of 21 companies in the Agriculture industry, which is in the bottom quartile relative to peers. Overall, Wynnstay Group has a GF Score™ of 56/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Wynnstay Group's Intrinsic Value: DCF (FCF Based) compare to CTVA and CF?
According to the Agriculture industry distribution chart, Wynnstay Group ranks #999999 out of 21 companies for Intrinsic Value: DCF (FCF Based). This places Wynnstay Group in the lower half of its industry. The industry median Intrinsic Value: DCF (FCF Based) is 1.46. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: DCF (FCF Based) for an Agriculture company?
The median Intrinsic Value: DCF (FCF Based) among Agriculture companies is 1.46, based on 21 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: DCF (FCF Based) significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: DCF (FCF Based) should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: DCF (FCF Based) mean?
A high Intrinsic Value: DCF (FCF Based) can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: DCF (FCF Based) is the stock value based on a two-stage discounted free cash flow model. View historical data on Wynnstay Group and its competitors. For the Agriculture industry, the median Intrinsic Value: DCF (FCF Based) is 1.46 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Wynnstay Group's current Intrinsic Value: DCF (FCF Based) is £4.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wynnstay Group stock overvalued right now?
Based on GuruFocus' analysis, Wynnstay Group (LSE:WYN) is currently considered Modestly Overvalued. The stock's GF Value™ is £3.11, compared to a current price of £3.60 — trading 15.8% above its estimated fair value. The current Intrinsic Value: DCF (FCF Based) is £4.21. Wynnstay Group's overall GF Score™ is 56/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: DCF (FCF Based) calculated?
Intrinsic Value: DCF (FCF Based) is calculated from a company's financial statements. For Wynnstay Group (LSE:WYN), the current Intrinsic Value: DCF (FCF Based) is £4.21 as of Sep. 11, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Wynnstay Group (LSE:WYN) Overvalued in 2026?
Based on GuruFocus' analysis, Wynnstay Group stock appears to be overvalued.
The current stock price of £3.60 is trading 15.8% above its estimated GF Value™ of £3.11.
GuruFocus considers Wynnstay Group to be Modestly Overvalued.
Key valuation signals for LSE:WYN:
Intrinsic Value: DCF (FCF Based): £4.21
GF Value™: £3.11 vs. price of £3.60 (15.8% above fair value)
No single metric tells the full story. See the LSE:WYN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Wynnstay Group PLC is a provider of agricultural supplies and services to farmers and rural communities in the United Kingdom. The company operates in three business segments: Feed and Grain, Arable, and Stores. The majority of its revenue is generated from the Feed and Grain segment, which manufactures and supplies a wide range of feeds and animal nutrition products for a range of sectors. It also sells a range of feed raw materials through both the Wynnstay and Glasson Grain brands, and offers grain and combinable crop marketing services through the GrainLink business. The Arable segment manufactures blended fertiliser and offers services and products to arable and grassland farmers, and the Stores segment caters to the needs of farmers and rural dwellers.
56GF Score
Get the complete analysis for LSE:WYN
Intrinsic Value: DCF (FCF Based) is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
LSE:WYN has been successfully added to your 
