The Discounted Cash Flow (DCF) valuation of Score Media and Gaming Inc (SCR.TO) is 24.49 CAD. With the latest stock price at 36.79 CAD, the upside of Score Media and Gaming Inc based on DCF is -33.4%.
Based on the latest price of 36.79 CAD and our DCF valuation, Score Media and Gaming Inc (SCR.TO) is a sell. selling SCR.TO stocks now will result in a potential gain of 33.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 12.0% | 8.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.57 - 234.43 | 24.49 |
| Upside | -84.9% - 537.2% | -33.4% |