The Discounted Cash Flow (DCF) valuation of BMTC Group Inc (GBT.TO) is 13.76 CAD. With the latest stock price at 12.85 CAD, the upside of BMTC Group Inc based on DCF is 7.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.5% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10.98 - 18.62 | 13.76 |
| Upside | -14.5% - 44.9% | 7.1% |