The Discounted Cash Flow (DCF) valuation of Waterloo Brewing Ltd (WBR.TO) is 4.82 CAD. With the latest stock price at 4.01 CAD, the upside of Waterloo Brewing Ltd based on DCF is 20.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 9.0% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.81 - 31.58 | 4.82 |
| Upside | -54.8% - 687.6% | 20.1% |