The Discounted Cash Flow (DCF) valuation of Magellan Aerospace Corp (MAL.TO) is 16.30 CAD. With the latest stock price at 9.45 CAD, the upside of Magellan Aerospace Corp based on DCF is 72.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.2% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.61 - 32.99 | 16.30 |
| Upside | 12.3% - 249.1% | 72.5% |