The Discounted Cash Flow (DCF) valuation of I3 Verticals Inc (IIIV) is 16.15 USD. With the latest stock price at 22.45 USD, the upside of I3 Verticals Inc based on DCF is -28.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.7% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11.03 - 39.41 | 16.15 |
| Upside | -50.9% - 75.5% | -28.1% |