The Discounted Cash Flow (DCF) valuation of HgCapital Trust PLC (HGT.L) is 742.37 GBP. With the latest stock price at 517.00 GBP, the upside of HgCapital Trust PLC based on DCF is 43.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.2% | 9.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 650.93 - 868.52 | 742.37 |
| Upside | 25.9% - 68.0% | 43.6% |