The Discounted Cash Flow (DCF) valuation of Uni-Select Inc (UNS.TO) is 54.59 CAD. With the latest stock price at 47.96 CAD, the upside of Uni-Select Inc based on DCF is 13.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.8% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 35.73 - 104.42 | 54.59 |
| Upside | -25.5% - 117.7% | 13.8% |