The Discounted Cash Flow (DCF) valuation of Magna International Inc (MG.TO) is 55.85 CAD. With the latest stock price at 53.39 CAD, the upside of Magna International Inc based on DCF is 4.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.5% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 39.08 - 86.72 | 55.85 |
| Upside | -26.8% - 62.4% | 4.6% |