The Discounted Cash Flow (DCF) valuation of Magna International Inc (MG.TO) is 76.27 CAD. With the latest stock price at 59.77 CAD, the upside of Magna International Inc based on DCF is 27.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.7% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 58.83 - 104.52 | 76.27 |
| Upside | -1.6% - 74.9% | 27.6% |