The Discounted Cash Flow (DCF) valuation of Dana Inc (DAN) is 133.52 USD. With the latest stock price at 22.74 USD, the upside of Dana Inc based on DCF is 487.1%.
Based on the latest price of 22.74 USD and our DCF valuation, Dana Inc (DAN) is a buy. buying DAN stocks now will result in a potential gain of 487.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.5% | 6.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 71.29 - 485.12 | 133.52 |
| Upside | 213.5% - 2033.3% | 487.1% |