The Discounted Cash Flow (DCF) valuation of CAE Inc (CAE.TO) is 1.85 CAD. With the latest stock price at 33.34 CAD, the upside of CAE Inc based on DCF is -94.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.4% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.77) - 21.20 | 1.85 |
| Upside | -108.3% - -36.4% | -94.5% |