The Discounted Cash Flow (DCF) valuation of illumin Holdings Inc (ILLM.TO) is 1.66 CAD. With the latest stock price at 2.20 CAD, the upside of illumin Holdings Inc based on DCF is -24.7%.
Based on the latest price of 2.20 CAD and our DCF valuation, illumin Holdings Inc (ILLM.TO) is a sell. selling ILLM.TO stocks now will result in a potential gain of 24.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.5% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.29 - 3.57 | 1.66 |
| Upside | -41.4% - 62.2% | -24.7% |