The Discounted Cash Flow (DCF) valuation of Cargojet Inc (CJT.TO) is 167.80 CAD. With the latest stock price at 111.60 CAD, the upside of Cargojet Inc based on DCF is 50.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 9.0% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 77.52 - 910.22 | 167.80 |
| Upside | -30.5% - 715.6% | 50.4% |