The Discounted Cash Flow (DCF) valuation of Cargojet Inc (CJT.TO) is 207.87 CAD. With the latest stock price at 137.69 CAD, the upside of Cargojet Inc based on DCF is 51.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 8.0% | 6.5% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | 91.40 - 2,523.64 | 207.87 |
| Upside | -33.6% - 1732.8% | 51.0% |