The Discounted Cash Flow (DCF) valuation of Photon Control Inc (PHO.TO) is 2.35 CAD. With the latest stock price at 3.60 CAD, the upside of Photon Control Inc based on DCF is -34.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 10.4% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.94 - 3.07 | 2.35 |
| Upside | -46.1% - -14.7% | -34.8% |