The Discounted Cash Flow (DCF) valuation of Northern 2 VCT PLC (NTV.L) is 34.84 GBP. With the latest stock price at 54.50 GBP, the upside of Northern 2 VCT PLC based on DCF is -36.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 10.2% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 32.44 - 38.70 | 34.84 |
| Upside | -40.5% - -29.0% | -36.1% |