The Discounted Cash Flow (DCF) valuation of Albion Development VCT PLC (AADV.L) is 95.27 GBP. With the latest stock price at 85.00 GBP, the upside of Albion Development VCT PLC based on DCF is 12.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 7.9% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 79.65 - 124.04 | 95.27 |
| Upside | -6.3% - 45.9% | 12.1% |