The Discounted Cash Flow (DCF) valuation of Stingray Group Inc (RAY.A.TO) is 10.56 CAD. With the latest stock price at 7.80 CAD, the upside of Stingray Group Inc based on DCF is 35.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.3% | 5.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.23 - 47.20 | 10.56 |
| Upside | -45.8% - 505.2% | 35.4% |