The Discounted Cash Flow (DCF) valuation of ADT Inc (ADT) is 9.51 USD. With the latest stock price at 7.33 USD, the upside of ADT Inc based on DCF is 29.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.68 - 45.75 | 9.51 |
| Upside | -63.5% - 524.2% | 29.8% |