The Discounted Cash Flow (DCF) valuation of A and W Revenue Royalties Income Fund (AW.UN.TO) is 44.92 CAD. With the latest stock price at 34.64 CAD, the upside of A and W Revenue Royalties Income Fund based on DCF is 29.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.5% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 37.14 - 56.91 | 44.92 |
| Upside | 7.2% - 64.3% | 29.7% |