The Discounted Cash Flow (DCF) valuation of CC Japan Income and Growth Trust PLC (CCJI.L) is 339.27 GBP. With the latest stock price at 191.00 GBP, the upside of CC Japan Income and Growth Trust PLC based on DCF is 77.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 10.7% | 9.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 304.25 - 385.12 | 339.27 |
| Upside | 59.3% - 101.6% | 77.6% |