The Discounted Cash Flow (DCF) valuation of Cogeco Inc (CGO.TO) is 863.16 CAD. With the latest stock price at 59.75 CAD, the upside of Cogeco Inc based on DCF is 1344.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.5% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 579.04 - 1,341.93 | 863.16 |
| Upside | 869.1% - 2145.9% | 1344.6% |