The Discounted Cash Flow (DCF) valuation of Cineplex Inc (CGX.TO) is 13.72 CAD. With the latest stock price at 10.75 CAD, the upside of Cineplex Inc based on DCF is 27.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 14.2% | 9.3% |
| Long-term Growth Rate | 2.5% - 4.1% | 3.3% |
| Fair Price | (6.70) - 974.97 | 13.72 |
| Upside | -162.3% - 8969.5% | 27.6% |