The Discounted Cash Flow (DCF) valuation of Dril-Quip Inc (DRQ) is 19.80 USD. With the latest stock price at 15.41 USD, the upside of Dril-Quip Inc based on DCF is 28.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.0% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 15.50 - 30.94 | 19.80 |
| Upside | 0.6% - 100.8% | 28.5% |