The Discounted Cash Flow (DCF) valuation of Corby Spirit and Wine Ltd (CSW.A.TO) is 25.66 CAD. With the latest stock price at 15.30 CAD, the upside of Corby Spirit and Wine Ltd based on DCF is 67.7%.
Based on the latest price of 15.30 CAD and our DCF valuation, Corby Spirit and Wine Ltd (CSW.A.TO) is a buy. buying CSW.A.TO stocks now will result in a potential gain of 67.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.0% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15.51 - 62.54 | 25.66 |
| Upside | 1.4% - 308.8% | 67.7% |