The Discounted Cash Flow (DCF) valuation of Proven Growth and Income Vct PLC (PGOO.L) is 39.06 GBP. With the latest stock price at 49.05 GBP, the upside of Proven Growth and Income Vct PLC based on DCF is -20.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 10.2% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 33.02 - 48.59 | 39.06 |
| Upside | -32.7% - -0.9% | -20.4% |