The Discounted Cash Flow (DCF) valuation of Advantage Oil & Gas Ltd (AAV.TO) is 13.74 CAD. With the latest stock price at 9.80 CAD, the upside of Advantage Oil & Gas Ltd based on DCF is 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.8% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.03 - 39.12 | 13.74 |
| Upside | -18.1% - 299.2% | 40.2% |