The Discounted Cash Flow (DCF) valuation of HICL Infrastructure PLC (HICL.L) is 307.10 GBP. With the latest stock price at 121.60 GBP, the upside of HICL Infrastructure PLC based on DCF is 152.5%.
Based on the latest price of 121.60 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 152.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 9.6% | 8.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 265.65 - 364.87 | 307.10 |
| Upside | 118.5% - 200.1% | 152.5% |