The Discounted Cash Flow (DCF) valuation of Gannett Co Inc (GCI) is 13.12 USD. With the latest stock price at 5.00 USD, the upside of Gannett Co Inc based on DCF is 162.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.4% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.76 - 26.58 | 13.12 |
| Upside | 55.1% - 431.5% | 162.4% |