The Discounted Cash Flow (DCF) valuation of Harley-Davidson Inc (HOG) is 40.13 USD. With the latest stock price at 33.28 USD, the upside of Harley-Davidson Inc based on DCF is 20.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 8.1% | 6.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 18.43 - 87.60 | 40.13 |
| Upside | -44.6% - 163.2% | 20.6% |