The Discounted Cash Flow (DCF) valuation of Cargojet Inc (CJT.TO) is 136.30 CAD. With the latest stock price at 113.54 CAD, the upside of Cargojet Inc based on DCF is 20.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.6% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 66.38 - 491.33 | 136.30 |
| Upside | -41.5% - 332.7% | 20.0% |