The Discounted Cash Flow (DCF) valuation of Corby Spirit and Wine Ltd (CSW.A.TO) is 17.75 CAD. With the latest stock price at 12.69 CAD, the upside of Corby Spirit and Wine Ltd based on DCF is 39.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.5% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 13.12 - 25.92 | 17.75 |
| Upside | 3.4% - 104.3% | 39.8% |