The Discounted Cash Flow (DCF) valuation of Airea PLC (AIEA.L) is 30.53 GBP. With the latest stock price at 21.00 GBP, the upside of Airea PLC based on DCF is 45.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.7% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 25.45 - 38.90 | 30.53 |
| Upside | 21.2% - 85.2% | 45.4% |