CSW.A.TO
Corby Spirit and Wine Ltd
Price:  
13.16 
CAD
Volume:  
13,307.00
Canada | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSW.A.TO DCF Valuation - Growth Exit 5Y

-10.2%
Upside

The Discounted Cash Flow (DCF) valuation of Corby Spirit and Wine Ltd (CSW.A.TO) is 11.82 CAD. With the latest stock price at 13.16 CAD, the upside of Corby Spirit and Wine Ltd based on DCF is -10.2%.

Range Selected
WACC / Discount Rate 4.7% - 6.0% 5.4%
Long-term Growth Rate 0.0% - 1.0% 0.5%
Fair Price 8.91 - 16.57 11.82
Upside -32.3% - 25.9% -10.2%
13.16 CAD
Stock Price
11.82 CAD
Fair Price