The Discounted Cash Flow (DCF) valuation of China Gold International Resources Corp Ltd (CGG.TO) is 14.05 CAD. With the latest stock price at 7.16 CAD, the upside of China Gold International Resources Corp Ltd based on DCF is 96.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.8% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 9.02 - 28.67 | 14.05 |
| Upside | 26.0% - 300.5% | 96.2% |