The Discounted Cash Flow (DCF) valuation of Major Drilling Group International Inc (MDI.TO) is 15.66 CAD. With the latest stock price at 9.07 CAD, the upside of Major Drilling Group International Inc based on DCF is 72.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 11.2% | 9.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11.51 - 26.12 | 15.66 |
| Upside | 27.0% - 188.0% | 72.6% |