The Discounted Cash Flow (DCF) valuation of Geo Group Inc (GEO) is 45.73 USD. With the latest stock price at 23.28 USD, the upside of Geo Group Inc based on DCF is 96.4%.
Based on the latest price of 23.28 USD and our DCF valuation, Geo Group Inc (GEO) is a buy. buying GEO stocks now will result in a potential gain of 96.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 8.9% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 30.04 - 83.44 | 45.73 |
| Upside | 29.0% - 258.4% | 96.4% |