The Discounted Cash Flow (DCF) valuation of North American Income Trust PLC (NAIT.L) is 176.30 GBP. With the latest stock price at 335.00 GBP, the upside of North American Income Trust PLC based on DCF is -47.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.4% | 10.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 139.66 - 238.64 | 176.30 |
| Upside | -58.3% - -28.8% | -47.4% |