The Discounted Cash Flow (DCF) valuation of Kratos Defense and Security Solutions Inc (KTOS) is 17.07 USD. With the latest stock price at 43.28 USD, the upside of Kratos Defense and Security Solutions Inc based on DCF is -60.6%.
Based on the latest price of 43.28 USD and our DCF valuation, Kratos Defense and Security Solutions Inc (KTOS) is a sell. selling KTOS stocks now will result in a potential gain of 60.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 10.0% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11.26 - 35.95 | 17.07 |
| Upside | -74.0% - -16.9% | -60.6% |