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%.
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% |