The Discounted Cash Flow (DCF) valuation of CompX International Inc (CIX) is 23.08 USD. With the latest stock price at 25.37 USD, the upside of CompX International Inc based on DCF is -9.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 8.7% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 20.53 - 26.74 | 23.08 |
| Upside | -19.1% - 5.4% | -9.0% |