The Discounted Cash Flow (DCF) valuation of Waterloo Brewing Ltd (WBR.TO) is 4.99 CAD. With the latest stock price at 4.01 CAD, the upside of Waterloo Brewing Ltd based on DCF is 24.5%.
Based on the latest price of 4.01 CAD and our DCF valuation, Waterloo Brewing Ltd (WBR.TO) is a buy. buying WBR.TO stocks now will result in a potential gain of 24.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 9.4% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.83 - 40.11 | 4.99 |
| Upside | -54.3% - 900.2% | 24.5% |