The Discounted Cash Flow (DCF) valuation of CompX International Inc (CIX) is 33.52 USD. With the latest stock price at 27.82 USD, the upside of CompX International Inc based on DCF is 20.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.8% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 27.43 - 44.88 | 33.52 |
| Upside | -1.4% - 61.3% | 20.5% |