The Discounted Cash Flow (DCF) valuation of Supermarket Income REIT PLC (SUPR.L) is 96.48 GBP. With the latest stock price at 70.30 GBP, the upside of Supermarket Income REIT PLC based on DCF is 37.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 67.19 - 146.98 | 96.48 |
| Upside | -4.4% - 109.1% | 37.2% |