The Discounted Cash Flow (DCF) valuation of Dana Inc (DAN) is 132.33 USD. With the latest stock price at 18.28 USD, the upside of Dana Inc based on DCF is 623.9%.
Based on the latest price of 18.28 USD and our DCF valuation, Dana Inc (DAN) is a buy. buying DAN stocks now will result in a potential gain of 623.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.2% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 71.16 - 511.79 | 132.33 |
| Upside | 289.3% - 2699.7% | 623.9% |