The Discounted Cash Flow (DCF) valuation of Velan Inc (VLN.TO) is 11.47 CAD. With the latest stock price at 6.37 CAD, the upside of Velan Inc based on DCF is 80.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.45 - 23.68 | 11.47 |
| Upside | 16.9% - 271.8% | 80.1% |