The Discounted Cash Flow (DCF) valuation of Gryphon Capital Income Trust (GCI.AX) is 1.53 AUD. With the latest stock price at 2.02 AUD, the upside of Gryphon Capital Income Trust based on DCF is -24.4%.
Based on the latest price of 2.02 AUD and our DCF valuation, Gryphon Capital Income Trust (GCI.AX) is a sell. selling GCI.AX stocks now will result in a potential gain of 24.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 7.8% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.19 - 2.18 | 1.53 |
| Upside | -40.9% - 8.1% | -24.4% |