The Discounted Cash Flow (DCF) valuation of A and W Revenue Royalties Income Fund (AW.UN.TO) is 48.15 CAD. With the latest stock price at 36.93 CAD, the upside of A and W Revenue Royalties Income Fund based on DCF is 30.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.0% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 40.39 - 59.70 | 48.15 |
| Upside | 9.4% - 61.6% | 30.4% |