The Discounted Cash Flow (DCF) valuation of Caldwell Partners International Inc (CWL.TO) is 3.45 CAD. With the latest stock price at 1.20 CAD, the upside of Caldwell Partners International Inc based on DCF is 187.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.6% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2.86 - 4.48 | 3.45 |
| Upside | 138.0% - 273.7% | 187.7% |