The Discounted Cash Flow (DCF) valuation of Shaw Communications Inc (SJR.B.TO) is 45.79 CAD. With the latest stock price at 40.48 CAD, the upside of Shaw Communications Inc based on DCF is 13.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.3% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 28.12 - 99.14 | 45.79 |
| Upside | -30.5% - 144.9% | 13.1% |