The Discounted Cash Flow (DCF) valuation of illumin Holdings Inc (ILLM.TO) is (0.22) CAD. With the latest stock price at 1.99 CAD, the upside of illumin Holdings Inc based on DCF is -111.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.44) - 0.15 | (0.22) |
| Upside | -222.5% - -92.5% | -111.3% |