The Discounted Cash Flow (DCF) valuation of Henderson Eurotrust PLC (HNE.L) is 237.91 GBP. With the latest stock price at 157.00 GBP, the upside of Henderson Eurotrust PLC based on DCF is 51.5%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 12.3% | 11.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 210.87 - 274.43 | 237.91 |
| Upside | 34.3% - 74.8% | 51.5% |