The Discounted Cash Flow (DCF) valuation of Kratos Defense and Security Solutions Inc (KTOS) is 17.29 USD. With the latest stock price at 26.50 USD, the upside of Kratos Defense and Security Solutions Inc based on DCF is -34.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.2% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11.35 - 38.63 | 17.29 |
| Upside | -57.2% - 45.8% | -34.7% |