The Discounted Cash Flow (DCF) valuation of City Merchants High Yield Trust Ltd (CMHY.L) is 197.24 GBP. With the latest stock price at 185.00 GBP, the upside of City Merchants High Yield Trust Ltd based on DCF is 6.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.3% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 144.58 - 317.65 | 197.24 |
| Upside | -21.8% - 71.7% | 6.6% |