The Discounted Cash Flow (DCF) valuation of SponsorsOne Inc (SPO.CN) is (0.09) CAD. With the latest stock price at 0.01 CAD, the upside of SponsorsOne Inc based on DCF is -1833.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.0% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.9% |
| Fair Price | (0.72) - (0.05) | (0.09) |
| Upside | -14425.3% - -1054.8% | -1833.8% |