The Discounted Cash Flow (DCF) valuation of Cogeco Inc (CGO.TO) is 708.97 CAD. With the latest stock price at 60.52 CAD, the upside of Cogeco Inc based on DCF is 1071.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.8% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 454.54 - 1,171.57 | 708.97 |
| Upside | 651.1% - 1835.8% | 1071.5% |