The Discounted Cash Flow (DCF) valuation of DAVIDsTEA Inc (DTEA) is 30.55 USD. With the latest stock price at 0.52 USD, the upside of DAVIDsTEA Inc based on DCF is 5774.3%.
Based on the latest price of 0.52 USD and our DCF valuation, DAVIDsTEA Inc (DTEA) is a buy. buying DTEA stocks now will result in a potential gain of 5774.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.0% | 8.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 26.38 - 36.52 | 30.55 |
| Upside | 4973.0% - 6923.5% | 5774.3% |