The Discounted Cash Flow (DCF) valuation of CVS Health Corp (CVS) is 121.23 USD. With the latest stock price at 59.85 USD, the upside of CVS Health Corp based on DCF is 102.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 8.3% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 80.86 - 202.72 | 121.23 |
| Upside | 35.1% - 238.7% | 102.6% |