The Discounted Cash Flow (DCF) valuation of Ground Rents Income Fund PLC (GRIO.L) is 37.32 GBP. With the latest stock price at 22.10 GBP, the upside of Ground Rents Income Fund PLC based on DCF is 68.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.8% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 27.80 - 52.95 | 37.32 |
| Upside | 25.8% - 139.6% | 68.9% |