The Discounted Cash Flow (DCF) valuation of NanoXplore Inc (GRA.TO) is 0.75 CAD. With the latest stock price at 2.22 CAD, the upside of NanoXplore Inc based on DCF is -66.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.5% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.41 - 2.63 | 0.75 |
| Upside | -81.7% - 18.5% | -66.3% |