The Discounted Cash Flow (DCF) valuation of Avantor Inc (AVTR) is 29.16 USD. With the latest stock price at 22.66 USD, the upside of Avantor Inc based on DCF is 28.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 19.16 - 53.76 | 29.16 |
| Upside | -15.5% - 137.2% | 28.7% |