The Discounted Cash Flow (DCF) valuation of Spartan Delta Corp (SDE.TO) is 30.04 CAD. With the latest stock price at 3.09 CAD, the upside of Spartan Delta Corp based on DCF is 872.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.2% | 10.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 26.11 - 35.53 | 30.04 |
| Upside | 745.1% - 1049.9% | 872.0% |