The Discounted Cash Flow (DCF) valuation of Voyager Digital Ltd (VYGR.CN) is (164,954.98) CAD. With the latest stock price at 9.44 CAD, the upside of Voyager Digital Ltd based on DCF is -1747504.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.8% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (414,154.95) - (102,859.84) | (164,954.98) |
| Upside | -4387334.7% - -1089717.0% | -1747504.5% |