The Discounted Cash Flow (DCF) valuation of Mandalay Resources Corp (MND.TO) is 3.63 CAD. With the latest stock price at 2.36 CAD, the upside of Mandalay Resources Corp based on DCF is 53.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.7% | 8.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2.72 - 5.70 | 3.63 |
| Upside | 15.4% - 141.5% | 53.9% |