The Discounted Cash Flow (DCF) valuation of Adf Group Inc (DRX.TO) is 25.56 CAD. With the latest stock price at 12.85 CAD, the upside of Adf Group Inc based on DCF is 98.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 20.07 - 35.49 | 25.56 |
| Upside | 56.2% - 176.2% | 98.9% |