The Discounted Cash Flow (DCF) valuation of Sustainable Power & Infrastructure Split Corp (PWI.TO) is 20.87 CAD. With the latest stock price at 9.86 CAD, the upside of Sustainable Power & Infrastructure Split Corp based on DCF is 111.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 9.9% | 9.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 18.70 - 23.72 | 20.87 |
| Upside | 89.6% - 140.5% | 111.6% |