The Discounted Cash Flow (DCF) valuation of Wajax Corp (WJX.TO) is 32.36 CAD. With the latest stock price at 22.80 CAD, the upside of Wajax Corp based on DCF is 41.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.0% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 23.48 - 45.89 | 32.36 |
| Upside | 3.0% - 101.3% | 41.9% |