The Discounted Cash Flow (DCF) valuation of Shawcor Ltd (MATR.TO) is 20.09 CAD. With the latest stock price at 13.51 CAD, the upside of Shawcor Ltd based on DCF is 48.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.5% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14.99 - 30.28 | 20.09 |
| Upside | 10.9% - 124.1% | 48.7% |