The Discounted Cash Flow (DCF) valuation of ADENTRA Inc (ADEN.TO) is 53.85 CAD. With the latest stock price at 38.73 CAD, the upside of ADENTRA Inc based on DCF is 39.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.3% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 25.10 - 145.61 | 53.85 |
| Upside | -35.2% - 276.0% | 39.0% |