The Discounted Cash Flow (DCF) valuation of D2L Inc (DTOL.TO) is 3.47 CAD. With the latest stock price at 18.15 CAD, the upside of D2L Inc based on DCF is -80.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.7% | 5.9% |
| Long-term Growth Rate | 3.0% - 4.9% | 4.0% |
| Fair Price | 2.79 - 13.45 | 3.47 |
| Upside | -84.6% - -25.9% | -80.9% |