The Discounted Cash Flow (DCF) valuation of MBN Corp (MBN.TO) is 34.04 CAD. With the latest stock price at 10.47 CAD, the upside of MBN Corp based on DCF is 225.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 9.3% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 30.12 - 39.32 | 34.04 |
| Upside | 187.7% - 275.6% | 225.1% |