The Discounted Cash Flow (DCF) valuation of FTS International Inc (FTSI) is 14.92 USD. With the latest stock price at 26.53 USD, the upside of FTS International Inc based on DCF is -43.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 9.5% | 8.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.15 - 17.99 | 14.92 |
| Upside | -50.4% - -32.2% | -43.7% |