The Discounted Cash Flow (DCF) valuation of CMC Materials Inc (CCMP) is 35.46 USD. With the latest stock price at 173.69 USD, the upside of CMC Materials Inc based on DCF is -79.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.1% | 8.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 17.45 - 84.60 | 35.46 |
| Upside | -90.0% - -51.3% | -79.6% |