The Discounted Cash Flow (DCF) valuation of Brompton Oil Split Corp (OSP.TO) is 143.60 CAD. With the latest stock price at 4.20 CAD, the upside of Brompton Oil Split Corp based on DCF is 3319.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 8.6% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 126.82 - 166.39 | 143.60 |
| Upside | 2919.6% - 3861.6% | 3319.0% |