The Discounted Cash Flow (DCF) valuation of CVS Health Corp (CVS) is 127.68 USD. With the latest stock price at 57.75 USD, the upside of CVS Health Corp based on DCF is 121.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 9.1% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 83.96 - 221.73 | 127.68 |
| Upside | 45.4% - 284.0% | 121.1% |