The Discounted Cash Flow (DCF) valuation of Dana Inc (DAN) is 90.67 USD. With the latest stock price at 28.97 USD, the upside of Dana Inc based on DCF is 213.0%.
Based on the latest price of 28.97 USD and our DCF valuation, Dana Inc (DAN) is a buy. buying DAN stocks now will result in a potential gain of 213.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.8% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 59.07 - 185.27 | 90.67 |
| Upside | 103.9% - 539.5% | 213.0% |