The Discounted Cash Flow (DCF) valuation of Stingray Group Inc (RAY.A.TO) is 15.75 CAD. With the latest stock price at 11.41 CAD, the upside of Stingray Group Inc based on DCF is 38.1%.
Based on the latest price of 11.41 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 38.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12.38 - 20.91 | 15.75 |
| Upside | 8.5% - 83.3% | 38.1% |