The Discounted Cash Flow (DCF) valuation of Magellan Aerospace Corp (MAL.TO) is 30.21 CAD. With the latest stock price at 10.58 CAD, the upside of Magellan Aerospace Corp based on DCF is 185.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.2% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 17.18 - 114.50 | 30.21 |
| Upside | 62.4% - 982.3% | 185.6% |