The Discounted Cash Flow (DCF) valuation of W R Grace & Co (GRA) is 83.92 USD. With the latest stock price at 69.99 USD, the upside of W R Grace & Co based on DCF is 19.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.6% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 35.29 - 495.87 | 83.92 |
| Upside | -49.6% - 608.5% | 19.9% |