The Discounted Cash Flow (DCF) valuation of Crew Energy Inc (CR.TO) is 11.36 CAD. With the latest stock price at 6.63 CAD, the upside of Crew Energy Inc based on DCF is 71.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.3% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 8.98 - 15.49 | 11.36 |
| Upside | 35.5% - 133.6% | 71.3% |