The Discounted Cash Flow (DCF) valuation of Badger Daylighting Ltd (BAD.TO) is 7.61 CAD. With the latest stock price at 40.04 CAD, the upside of Badger Daylighting Ltd based on DCF is -81.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.4% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.05 - 14.17 | 7.61 |
| Upside | -87.4% - -64.6% | -81.0% |