The Discounted Cash Flow (DCF) valuation of Capital Ltd (CAPD.L) is 141.93 GBP. With the latest stock price at 86.00 GBP, the upside of Capital Ltd based on DCF is 65.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.6% | 9.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 107.93 - 197.25 | 141.93 |
| Upside | 25.5% - 129.4% | 65.0% |