The Discounted Cash Flow (DCF) valuation of Compass Minerals International Inc (CMP) is 18.51 USD. With the latest stock price at 13.07 USD, the upside of Compass Minerals International Inc based on DCF is 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.8% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6.20 - 57.77 | 18.51 |
| Upside | -52.6% - 342.0% | 41.7% |