The Discounted Cash Flow (DCF) valuation of Custom Truck One Source Inc (CTOS) is 2.69 USD. With the latest stock price at 5.19 USD, the upside of Custom Truck One Source Inc based on DCF is -48.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 14.2% | 11.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.06 - 9.11 | 2.69 |
| Upside | -98.9% - 75.5% | -48.2% |