The Discounted Cash Flow (DCF) valuation of Grocery Outlet Holding Corp (GO) is 16.67 USD. With the latest stock price at 19.11 USD, the upside of Grocery Outlet Holding Corp based on DCF is -12.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.0% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.62 - 33.27 | 16.67 |
| Upside | -44.4% - 74.1% | -12.8% |