The Discounted Cash Flow (DCF) valuation of Shawcor Ltd (SCL.TO) is 39.74 CAD. With the latest stock price at 19.28 CAD, the upside of Shawcor Ltd based on DCF is 106.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.4% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 24.77 - 101.83 | 39.74 |
| Upside | 28.5% - 428.2% | 106.1% |