The Discounted Cash Flow (DCF) valuation of SponsorsOne Inc (SPO.CN) is (0.11) CAD. With the latest stock price at 0.01 CAD, the upside of SponsorsOne Inc based on DCF is -2385.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.0% | 5.4% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.7% |
| Fair Price | (0.72) - (0.06) | (0.11) |
| Upside | -14544.6% - -1374.9% | -2385.3% |