The Discounted Cash Flow (DCF) valuation of VirtualArmour International Inc (VAI.CN) is 0.00 CAD. With the latest stock price at 0.01 CAD, the upside of VirtualArmour International Inc based on DCF is -97.9%.
Based on the latest price of 0.01 CAD and our DCF valuation, VirtualArmour International Inc (VAI.CN) is a sell. selling VAI.CN stocks now will result in a potential gain of 97.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 11.9% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (0.00) - 0.01 | 0.00 |
| Upside | -115.1% - -17.8% | -97.9% |