The Discounted Cash Flow (DCF) valuation of ExactEarth Ltd (XCT.TO) is (2.73) CAD. With the latest stock price at 3.10 CAD, the upside of ExactEarth Ltd based on DCF is -188.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.6% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (10.28) - (1.61) | (2.73) |
| Upside | -431.5% - -151.8% | -188.1% |