The Discounted Cash Flow (DCF) valuation of Martinrea International Inc (MRE.TO) is 20.77 CAD. With the latest stock price at 10.24 CAD, the upside of Martinrea International Inc based on DCF is 102.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.2% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 15.41 - 28.75 | 20.77 |
| Upside | 50.5% - 180.8% | 102.9% |