The Discounted Cash Flow (DCF) valuation of Uni-Select Inc (UNS.TO) is 51.46 CAD. With the latest stock price at 47.96 CAD, the upside of Uni-Select Inc based on DCF is 7.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 34.91 - 91.02 | 51.46 |
| Upside | -27.2% - 89.8% | 7.3% |