The Discounted Cash Flow (DCF) valuation of Alliance Data Systems Corp (ADS) is 167.03 USD. With the latest stock price at 56.80 USD, the upside of Alliance Data Systems Corp based on DCF is 194.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 5.7% | 5.2% |
| Long-term Growth Rate | 3.0% - 4.3% | 3.7% |
| Fair Price | (65.21) - 2,721.88 | 167.03 |
| Upside | -214.8% - 4692.0% | 194.1% |