The Discounted Cash Flow (DCF) valuation of Octopus Aim VCT 2 PLC (OSEC.L) is 99.14 GBP. With the latest stock price at 38.80 GBP, the upside of Octopus Aim VCT 2 PLC based on DCF is 155.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 7.9% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 88.63 - 113.53 | 99.14 |
| Upside | 128.4% - 192.6% | 155.5% |