The Discounted Cash Flow (DCF) valuation of Torex Gold Resources Inc (TXG.TO) is 39.52 CAD. With the latest stock price at 33.15 CAD, the upside of Torex Gold Resources Inc based on DCF is 19.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 12.1% | 10.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 29.63 - 61.42 | 39.52 |
| Upside | -10.6% - 85.3% | 19.2% |