The Discounted Cash Flow (DCF) valuation of Metro Inc (MRU.TO) is 103.12 CAD. With the latest stock price at 85.90 CAD, the upside of Metro Inc based on DCF is 20.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.3% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 68.58 - 190.35 | 103.12 |
| Upside | -20.2% - 121.6% | 20.0% |