The Discounted Cash Flow (DCF) valuation of MediaValet Inc (MVP.TO) is (8.15) CAD. With the latest stock price at 1.70 CAD, the upside of MediaValet Inc based on DCF is -579.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.5% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (15.39) - (5.65) | (8.15) |
| Upside | -1005.4% - -432.4% | -579.5% |