The Discounted Cash Flow (DCF) valuation of 5N Plus Inc (VNP.TO) is 10.16 CAD. With the latest stock price at 5.75 CAD, the upside of 5N Plus Inc based on DCF is 76.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.1% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 6.58 - 19.97 | 10.16 |
| Upside | 14.4% - 247.4% | 76.6% |