The Discounted Cash Flow (DCF) valuation of Heroux Devtek Inc (HRX.TO) is 28.29 CAD. With the latest stock price at 31.02 CAD, the upside of Heroux Devtek Inc based on DCF is -8.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 16.19 - 79.94 | 28.29 |
| Upside | -47.8% - 157.7% | -8.8% |