The Discounted Cash Flow (DCF) valuation of Pembroke VCT PLC (PEMB.L) is (62.21) GBP. With the latest stock price at 96.00 GBP, the upside of Pembroke VCT PLC based on DCF is -164.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.2% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (137.31) - (37.88) | (62.21) |
| Upside | -243.0% - -139.5% | -164.8% |