The Discounted Cash Flow (DCF) valuation of Hudbay Minerals Inc (HBM.TO) is 18.32 CAD. With the latest stock price at 11.04 CAD, the upside of Hudbay Minerals Inc based on DCF is 65.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.0% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.45 - 47.24 | 18.32 |
| Upside | -5.4% - 327.9% | 65.9% |