The Discounted Cash Flow (DCF) valuation of Covetrus Inc (CVET) is 6.25 USD. With the latest stock price at 20.99 USD, the upside of Covetrus Inc based on DCF is -70.2%.
| Range | Selected | |
| WACC / Discount Rate | 10.5% - 17.0% | 13.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2.51 - 14.81 | 6.25 |
| Upside | -88.1% - -29.4% | -70.2% |