The Discounted Cash Flow (DCF) valuation of Martinrea International Inc (MRE.TO) is 20.75 CAD. With the latest stock price at 11.40 CAD, the upside of Martinrea International Inc based on DCF is 82.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.3% | 6.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 12.86 - 35.51 | 20.75 |
| Upside | 12.8% - 211.5% | 82.0% |