The Discounted Cash Flow (DCF) valuation of Draper Esprit VCT PLC (DEVC.L) is (56.28) GBP. With the latest stock price at 58.00 GBP, the upside of Draper Esprit VCT PLC based on DCF is -197.0%.
Based on the latest price of 58.00 GBP and our DCF valuation, Draper Esprit VCT PLC (DEVC.L) is a sell. selling DEVC.L stocks now will result in a potential gain of 197.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.2% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (104.79) - (37.59) | (56.28) |
| Upside | -280.7% - -164.8% | -197.0% |