The Discounted Cash Flow (DCF) valuation of SponsorsOne Inc (SPO.CN) is (0.08) CAD. With the latest stock price at 0.01 CAD, the upside of SponsorsOne Inc based on DCF is -1785.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.1% | 6.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.52) - (0.05) | (0.08) |
| Upside | -10557.9% - -1051.0% | -1785.6% |