The Discounted Cash Flow (DCF) valuation of CVC Income & Growth Ltd (CVCG.L) is 202.27 GBP. With the latest stock price at 119.50 GBP, the upside of CVC Income & Growth Ltd based on DCF is 69.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 7.8% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 179.88 - 232.16 | 202.27 |
| Upside | 50.5% - 94.3% | 69.3% |