The Discounted Cash Flow (DCF) valuation of Stingray Group Inc (RAY.A.TO) is 15.39 CAD. With the latest stock price at 10.14 CAD, the upside of Stingray Group Inc based on DCF is 51.8%.
Based on the latest price of 10.14 CAD and our DCF valuation, Stingray Group Inc (RAY.A.TO) is a buy. buying RAY.A.TO stocks now will result in a potential gain of 51.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.6% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12.12 - 20.38 | 15.39 |
| Upside | 19.6% - 101.0% | 51.8% |