The Discounted Cash Flow (DCF) valuation of Harley-Davidson Inc (HOG) is 46.40 USD. With the latest stock price at 36.83 USD, the upside of Harley-Davidson Inc based on DCF is 26.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 8.6% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.39 - 160.44 | 46.40 |
| Upside | -55.5% - 335.6% | 26.0% |