The Discounted Cash Flow (DCF) valuation of Score Media and Gaming Inc (SCR.TO) is (121.08) CAD. With the latest stock price at 29.56 CAD, the upside of Score Media and Gaming Inc based on DCF is -509.6%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 11.9% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,783.74) - (71.39) | (121.08) |
| Upside | -6134.3% - -341.5% | -509.6% |