The Discounted Cash Flow (DCF) valuation of Houghton Mifflin Harcourt Co (HMHC) is 25.77 USD. With the latest stock price at 21.03 USD, the upside of Houghton Mifflin Harcourt Co based on DCF is 22.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.2% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 16.19 - 75.79 | 25.77 |
| Upside | -23.0% - 260.4% | 22.6% |