The Discounted Cash Flow (DCF) valuation of Kratos Defense and Security Solutions Inc (KTOS) is 28.52 USD. With the latest stock price at 21.22 USD, the upside of Kratos Defense and Security Solutions Inc based on DCF is 34.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.2% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 15.49 - 247.32 | 28.52 |
| Upside | -27.0% - 1065.5% | 34.4% |