The Discounted Cash Flow (DCF) valuation of Kansas City Southern (KSU) is 275.14 USD. With the latest stock price at 293.59 USD, the upside of Kansas City Southern based on DCF is -6.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.5% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 159.40 - 804.08 | 275.14 |
| Upside | -45.7% - 173.9% | -6.3% |