The Discounted Cash Flow (DCF) valuation of CAE Inc (CAE.TO) is 3.76 CAD. With the latest stock price at 24.40 CAD, the upside of CAE Inc based on DCF is -84.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.1% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.44) - 45.31 | 3.76 |
| Upside | -110.0% - 85.7% | -84.6% |