The Discounted Cash Flow (DCF) valuation of Gear Energy Ltd (GXE.TO) is 1.15 CAD. With the latest stock price at 0.72 CAD, the upside of Gear Energy Ltd based on DCF is 59.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.2% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.79 - 2.16 | 1.15 |
| Upside | 9.8% - 199.5% | 59.5% |