The Discounted Cash Flow (DCF) valuation of Tier One Capital LP (TLP.UN.CN) is 4.16 CAD. With the latest stock price at 2.20 CAD, the upside of Tier One Capital LP based on DCF is 89.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.8% | 5.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.35 - 5.57 | 4.16 |
| Upside | 52.5% - 153.0% | 89.0% |