The Discounted Cash Flow (DCF) valuation of Captor Capital Corp (CPTR.CN) is (55.69) CAD. With the latest stock price at 0.49 CAD, the upside of Captor Capital Corp based on DCF is -11466.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.5% | 5.6% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.7% |
| Fair Price | (415.12) - (30.09) | (55.69) |
| Upside | -84818.8% - -6240.4% | -11466.2% |