The Discounted Cash Flow (DCF) valuation of Athabasca Oil Corp (ATH.TO) is 3.24 CAD. With the latest stock price at 5.00 CAD, the upside of Athabasca Oil Corp based on DCF is -35.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.98 - 11.11 | 3.24 |
| Upside | -60.4% - 122.1% | -35.2% |