The Discounted Cash Flow (DCF) valuation of Big Rock Brewery Inc (BR.TO) is 2.52 CAD. With the latest stock price at 1.15 CAD, the upside of Big Rock Brewery Inc based on DCF is 119.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 5.8% | 5.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.01 - 7.18 | 2.52 |
| Upside | -11.8% - 524.0% | 119.3% |