The Discounted Cash Flow (DCF) valuation of AEW UK REIT PLC (AEWU.L) is 126.94 GBP. With the latest stock price at 101.40 GBP, the upside of AEW UK REIT PLC based on DCF is 25.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.4% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 74.15 - 315.96 | 126.94 |
| Upside | -26.9% - 211.6% | 25.2% |