The Discounted Cash Flow (DCF) valuation of Aya Gold & Silver Inc (AYA.TO) is (4.20) CAD. With the latest stock price at 12.80 CAD, the upside of Aya Gold & Silver Inc based on DCF is -132.8%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 11.4% | 9.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (7.40) - (3.03) | (4.20) |
| Upside | -157.8% - -123.6% | -132.8% |