The Discounted Cash Flow (DCF) valuation of Downing One VCT PLC (DDV1.L) is (72.65) GBP. With the latest stock price at 57.00 GBP, the upside of Downing One VCT PLC based on DCF is -227.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.4% | 10.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (104.06) - (56.02) | (72.65) |
| Upside | -282.6% - -198.3% | -227.5% |