The Discounted Cash Flow (DCF) valuation of Inner Spirit Holdings Ltd (ISH.CN) is 0.02 CAD. With the latest stock price at 0.38 CAD, the upside of Inner Spirit Holdings Ltd based on DCF is -94.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.3% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (0.00) - 0.07 | 0.02 |
| Upside | -100.2% - -80.4% | -94.0% |