The Discounted Cash Flow (DCF) valuation of MCP Master Income Trust (MXT.AX) is 2.23 AUD. With the latest stock price at 1.92 AUD, the upside of MCP Master Income Trust based on DCF is 16.7%.
Based on the latest price of 1.92 AUD and our DCF valuation, MCP Master Income Trust (MXT.AX) is a buy. buying MXT.AX stocks now will result in a potential gain of 16.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.2% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.76 - 3.14 | 2.23 |
| Upside | -8.1% - 63.8% | 16.7% |