The Discounted Cash Flow (DCF) valuation of Trilogy International Partners Inc (TRL.TO) is 278.90 CAD. With the latest stock price at 0.23 CAD, the upside of Trilogy International Partners Inc based on DCF is 121160.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.3% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 224.31 - 373.00 | 278.90 |
| Upside | 97427.0% - 162072.9% | 121160.2% |