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%.
Based on the latest price of 26.53 USD and our DCF valuation, FTS International Inc (FTSI) is a sell. selling FTSI stocks now will result in a potential gain of 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% |