The Discounted Cash Flow (DCF) valuation of HICL Infrastructure PLC (HICL.L) is 168.82 GBP. With the latest stock price at 115.00 GBP, the upside of HICL Infrastructure PLC based on DCF is 46.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.0% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 122.47 - 287.25 | 168.82 |
| Upside | 6.5% - 149.8% | 46.8% |