The Discounted Cash Flow (DCF) valuation of Matson Inc (MATX) is 156.73 USD. With the latest stock price at 141.27 USD, the upside of Matson Inc based on DCF is 10.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.8% | 7.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 110.90 - 277.49 | 156.73 |
| Upside | -21.5% - 96.4% | 10.9% |