The Discounted Cash Flow (DCF) valuation of Source Energy Services Ltd (SHLE.TO) is 178.72 CAD. With the latest stock price at 16.79 CAD, the upside of Source Energy Services Ltd based on DCF is 964.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.6% | 8.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 143.25 - 236.40 | 178.72 |
| Upside | 753.2% - 1308.0% | 964.4% |