The Discounted Cash Flow (DCF) valuation of Hudbay Minerals Inc (HBM.TO) is 17.04 CAD. With the latest stock price at 13.31 CAD, the upside of Hudbay Minerals Inc based on DCF is 28.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.6% | 8.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10.65 - 36.39 | 17.04 |
| Upside | -20.0% - 173.4% | 28.0% |