The Discounted Cash Flow (DCF) valuation of Downing Renewables & Infrastructure Trust PLC (DORE.L) is 47.88 GBP. With the latest stock price at 78.60 GBP, the upside of Downing Renewables & Infrastructure Trust PLC based on DCF is -39.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 9.6% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 40.19 - 60.16 | 47.88 |
| Upside | -48.9% - -23.5% | -39.1% |