The Discounted Cash Flow (DCF) valuation of RDI Reit PLC (RDI.L) is 155.10 GBP. With the latest stock price at 121.20 GBP, the upside of RDI Reit PLC based on DCF is 28.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.2% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 40.61 - 686.36 | 155.10 |
| Upside | -66.5% - 466.3% | 28.0% |