The Discounted Cash Flow (DCF) valuation of Goodfellow Inc (GDL.TO) is 11.81 CAD. With the latest stock price at 13.80 CAD, the upside of Goodfellow Inc based on DCF is -14.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.6% | 9.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9.05 - 16.24 | 11.81 |
| Upside | -34.4% - 17.7% | -14.4% |