The Discounted Cash Flow (DCF) valuation of SponsorsOne Inc (SPO.CN) is (0.10) CAD. With the latest stock price at 0.01 CAD, the upside of SponsorsOne Inc based on DCF is -2020.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.6% | 5.7% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.8% |
| Fair Price | (0.72) - (0.05) | (0.10) |
| Upside | -14511.3% - -1160.5% | -2020.8% |