The Discounted Cash Flow (DCF) valuation of Uni-Select Inc (UNS.TO) is 51.71 CAD. With the latest stock price at 47.96 CAD, the upside of Uni-Select Inc based on DCF is 7.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 35.33 - 90.13 | 51.71 |
| Upside | -26.3% - 87.9% | 7.8% |