The Discounted Cash Flow (DCF) valuation of CAE Inc (CAE.TO) is 2.52 CAD. With the latest stock price at 34.92 CAD, the upside of CAE Inc based on DCF is -92.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.2% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.33) - 22.79 | 2.52 |
| Upside | -106.7% - -34.7% | -92.8% |