The Discounted Cash Flow (DCF) valuation of Hardwoods Distribution Inc (HDI.TO) is 50.15 CAD. With the latest stock price at 29.57 CAD, the upside of Hardwoods Distribution Inc based on DCF is 69.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.2% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 32.51 - 85.11 | 50.15 |
| Upside | 9.9% - 187.8% | 69.6% |