The Discounted Cash Flow (DCF) valuation of Athelney Trust PLC (ATY.L) is (16.28) GBP. With the latest stock price at 175.00 GBP, the upside of Athelney Trust PLC based on DCF is -109.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.0% | 6.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (61.21) - (8.88) | (16.28) |
| Upside | -135.0% - -105.1% | -109.3% |