The Discounted Cash Flow (DCF) valuation of North West Company Inc (NWC.TO) is 60.27 CAD. With the latest stock price at 50.31 CAD, the upside of North West Company Inc based on DCF is 19.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.1% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 40.46 - 114.23 | 60.27 |
| Upside | -19.6% - 127.0% | 19.8% |