The Discounted Cash Flow (DCF) valuation of Northern 3 VCT PLC (NTN.L) is 45.45 GBP. With the latest stock price at 84.00 GBP, the upside of Northern 3 VCT PLC based on DCF is -45.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 10.2% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 41.74 - 51.29 | 45.45 |
| Upside | -50.3% - -38.9% | -45.9% |