The Discounted Cash Flow (DCF) valuation of Adcore Inc (ADCO.TO) is 0.25 CAD. With the latest stock price at 0.18 CAD, the upside of Adcore Inc based on DCF is 37.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.2% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.21 - 0.33 | 0.25 |
| Upside | 15.9% - 84.8% | 37.8% |