The Discounted Cash Flow (DCF) valuation of Black Knight Inc (BKI) is 22.62 USD. With the latest stock price at 75.76 USD, the upside of Black Knight Inc based on DCF is -70.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.6% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.06 - 78.52 | 22.62 |
| Upside | -88.0% - 3.6% | -70.1% |