The Discounted Cash Flow (DCF) valuation of WildBrain Ltd (WILD.TO) is (1.69) CAD. With the latest stock price at 1.41 CAD, the upside of WildBrain Ltd based on DCF is -219.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 11.2% | 8.0% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.7% |
| Fair Price | (2.48) - 24.51 | (1.69) |
| Upside | -276.1% - 1638.2% | -219.5% |