The Discounted Cash Flow (DCF) valuation of National Cinemedia Inc (NCMI) is 110.05 USD. With the latest stock price at 7.45 USD, the upside of National Cinemedia Inc based on DCF is 1377.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.6% | 9.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 89.80 - 143.44 | 110.05 |
| Upside | 1105.4% - 1825.3% | 1377.1% |