The Discounted Cash Flow (DCF) valuation of Trophy Resources Inc (TRSI) is (23.26) USD. With the latest stock price at 0.00 USD, the upside of Trophy Resources Inc based on DCF is -664778.7%.
Based on the latest price of 0.00 USD and our DCF valuation, Trophy Resources Inc (TRSI) is a sell. selling TRSI stocks now will result in a potential gain of 664778.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 4.0% | 3.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (62.14) - (14.69) | (23.26) |
| Upside | -1775640.2% - -419814.3% | -664778.7% |