The Discounted Cash Flow (DCF) valuation of Alternative Income REIT PLC (AIRE.L) is 106.31 GBP. With the latest stock price at 69.10 GBP, the upside of Alternative Income REIT PLC based on DCF is 53.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.6% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 81.50 - 144.43 | 106.31 |
| Upside | 17.9% - 109.0% | 53.9% |