The Discounted Cash Flow (DCF) valuation of Dana Inc (DAN) is 106.11 USD. With the latest stock price at 21.04 USD, the upside of Dana Inc based on DCF is 404.3%.
Based on the latest price of 21.04 USD and our DCF valuation, Dana Inc (DAN) is a buy. buying DAN stocks now will result in a potential gain of 404.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 60.98 - 288.89 | 106.11 |
| Upside | 189.8% - 1273.0% | 404.3% |