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%.
| 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% |