The Discounted Cash Flow (DCF) valuation of Warehouse REIT PLC (WHR.L) is 47.45 GBP. With the latest stock price at 80.30 GBP, the upside of Warehouse REIT PLC based on DCF is -40.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 11.1% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 6.53 - 228.19 | 47.45 |
| Upside | -91.9% - 184.2% | -40.9% |