The Discounted Cash Flow (DCF) valuation of LifeWorks Inc (LWRK.TO) is (40.54) CAD. With the latest stock price at 32.27 CAD, the upside of LifeWorks Inc based on DCF is -225.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 5.1% | 4.4% |
| Long-term Growth Rate | 2.0% - 3.5% | 2.8% |
| Fair Price | (212.05) - (26.53) | (40.54) |
| Upside | -757.1% - -182.2% | -225.6% |