The Discounted Cash Flow (DCF) valuation of CAE Inc (CAE.TO) is 5.81 CAD. With the latest stock price at 25.13 CAD, the upside of CAE Inc based on DCF is -76.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.7% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.16) - 51.33 | 5.81 |
| Upside | -104.6% - 104.3% | -76.9% |