The Discounted Cash Flow (DCF) valuation of Henderson International Income Trust PLC (HINT.L) is 42.76 GBP. With the latest stock price at 165.00 GBP, the upside of Henderson International Income Trust PLC based on DCF is -74.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.4% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 31.27 - 67.39 | 42.76 |
| Upside | -81.1% - -59.2% | -74.1% |