The Discounted Cash Flow (DCF) valuation of Torex Gold Resources Inc (TXG.TO) is 33.39 CAD. With the latest stock price at 21.03 CAD, the upside of Torex Gold Resources Inc based on DCF is 58.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.2% | 9.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 28.76 - 40.18 | 33.39 |
| Upside | 36.7% - 91.0% | 58.8% |