The Discounted Cash Flow (DCF) valuation of Geo Group Inc (GEO) is 32.96 USD. With the latest stock price at 27.80 USD, the upside of Geo Group Inc based on DCF is 18.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.0% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 21.67 - 58.12 | 32.96 |
| Upside | -22.1% - 109.1% | 18.6% |