The Discounted Cash Flow (DCF) valuation of Calculus VCT PLC (CLC.L) is (27.79) GBP. With the latest stock price at 51.00 GBP, the upside of Calculus VCT PLC based on DCF is -154.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.0% | 5.4% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | (180.87) - (14.86) | (27.79) |
| Upside | -454.6% - -129.1% | -154.5% |