The Discounted Cash Flow (DCF) valuation of Westshore Terminals Investment Corp (WTE.TO) is 27.79 CAD. With the latest stock price at 23.33 CAD, the upside of Westshore Terminals Investment Corp based on DCF is 19.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.6% | 6.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 20.91 - 40.37 | 27.79 |
| Upside | -10.4% - 73.1% | 19.1% |