The Discounted Cash Flow (DCF) valuation of Drum Income Plus REIT PLC (DRIP.L) is 86.73 GBP. With the latest stock price at 50.00 GBP, the upside of Drum Income Plus REIT PLC based on DCF is 73.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.4% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 60.53 - 130.28 | 86.73 |
| Upside | 21.1% - 160.6% | 73.5% |