The Discounted Cash Flow (DCF) valuation of A and W Revenue Royalties Income Fund (AW.UN.TO) is 46.21 CAD. With the latest stock price at 34.57 CAD, the upside of A and W Revenue Royalties Income Fund based on DCF is 33.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 37.42 - 60.40 | 46.21 |
| Upside | 8.3% - 74.7% | 33.7% |