The Discounted Cash Flow (DCF) valuation of Dolphin Capital Investors Ltd (DCI.L) is 12.81 GBP. With the latest stock price at 4.90 GBP, the upside of Dolphin Capital Investors Ltd based on DCF is 161.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.0% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10.46 - 16.44 | 12.81 |
| Upside | 113.4% - 235.5% | 161.4% |