The Discounted Cash Flow (DCF) valuation of Magnet Forensics Inc (MAGT.TO) is 2.77 CAD. With the latest stock price at 44.24 CAD, the upside of Magnet Forensics Inc based on DCF is -93.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.9% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.43 - 3.29 | 2.77 |
| Upside | -96.8% - -92.6% | -93.7% |