The Discounted Cash Flow (DCF) valuation of HICL Infrastructure PLC (HICL.L) is 163.52 GBP. With the latest stock price at 115.00 GBP, the upside of HICL Infrastructure PLC based on DCF is 42.2%.
Based on the latest price of 115.00 GBP and our DCF valuation, HICL Infrastructure PLC (HICL.L) is a buy. buying HICL.L stocks now will result in a potential gain of 42.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.9% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 121.60 - 259.67 | 163.52 |
| Upside | 5.7% - 125.8% | 42.2% |