The Discounted Cash Flow (DCF) valuation of Masimo Corp (MASI) is 121.75 USD. With the latest stock price at 173.16 USD, the upside of Masimo Corp based on DCF is -29.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.8% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 74.00 - 310.52 | 121.75 |
| Upside | -57.3% - 79.3% | -29.7% |