The Discounted Cash Flow (DCF) valuation of Matson Inc (MATX) is 126.22 USD. With the latest stock price at 130.36 USD, the upside of Matson Inc based on DCF is -3.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.1% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 93.51 - 196.17 | 126.22 |
| Upside | -28.3% - 50.5% | -3.2% |