The Discounted Cash Flow (DCF) valuation of Morneau Shepell Inc (MSI.TO) is 7.00 CAD. With the latest stock price at 33.58 CAD, the upside of Morneau Shepell Inc based on DCF is -79.1%.
Based on the latest price of 33.58 CAD and our DCF valuation, Morneau Shepell Inc (MSI.TO) is a sell. selling MSI.TO stocks now will result in a potential gain of 79.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.7% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.38 - 14.50 | 7.00 |
| Upside | -89.9% - -56.8% | -79.1% |