The Discounted Cash Flow (DCF) valuation of Advantage Oil & Gas Ltd (AAV.TO) is 5.35 CAD. With the latest stock price at 9.02 CAD, the upside of Advantage Oil & Gas Ltd based on DCF is -40.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.8% | 9.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.81 - 11.61 | 5.35 |
| Upside | -68.9% - 28.7% | -40.7% |