The Discounted Cash Flow (DCF) valuation of Airea PLC (AIEA.L) is 13.12 GBP. With the latest stock price at 21.50 GBP, the upside of Airea PLC based on DCF is -39.0%.
Based on the latest price of 21.50 GBP and our DCF valuation, Airea PLC (AIEA.L) is a sell. selling AIEA.L stocks now will result in a potential gain of 39.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.8% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.55 - 20.60 | 13.12 |
| Upside | -55.6% - -4.2% | -39.0% |