The Discounted Cash Flow (DCF) valuation of A and W Revenue Royalties Income Fund (AW.UN.TO) is 33.37 CAD. With the latest stock price at 31.31 CAD, the upside of A and W Revenue Royalties Income Fund based on DCF is 6.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.8% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 27.43 - 42.56 | 33.37 |
| Upside | -12.4% - 35.9% | 6.6% |