The Discounted Cash Flow (DCF) valuation of Core-Mark Holding Company Inc (CORE) is 10.62 USD. With the latest stock price at 45.65 USD, the upside of Core-Mark Holding Company Inc based on DCF is -76.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.56 - 21.51 | 10.62 |
| Upside | -87.8% - -52.9% | -76.7% |