The Discounted Cash Flow (DCF) valuation of Unicorn AIM VCT PLC (UAV.L) is 22.29 GBP. With the latest stock price at 83.50 GBP, the upside of Unicorn AIM VCT PLC based on DCF is -73.3%.
Based on the latest price of 83.50 GBP and our DCF valuation, Unicorn AIM VCT PLC (UAV.L) is a sell. selling UAV.L stocks now will result in a potential gain of 73.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.3% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 15.32 - 52.01 | 22.29 |
| Upside | -81.7% - -37.7% | -73.3% |