The Discounted Cash Flow (DCF) valuation of Dorel Industries Inc (DII.B.TO) is 32.02 CAD. With the latest stock price at 6.85 CAD, the upside of Dorel Industries Inc based on DCF is 367.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.8% | 5.1% |
| Long-term Growth Rate | 2.5% - 4.1% | 3.3% |
| Fair Price | 7.82 - 355.81 | 32.02 |
| Upside | 14.2% - 5094.2% | 367.4% |