The Discounted Cash Flow (DCF) valuation of Pyrogenesis Canada Inc (PYR.TO) is (7.72) CAD. With the latest stock price at 0.58 CAD, the upside of Pyrogenesis Canada Inc based on DCF is -1431.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.0% | 6.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (62.15) - (4.28) | (7.72) |
| Upside | -10815.3% - -838.0% | -1431.7% |