The Discounted Cash Flow (DCF) valuation of Matson Inc (MATX) is 158.97 USD. With the latest stock price at 146.22 USD, the upside of Matson Inc based on DCF is 8.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.6% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 112.70 - 280.11 | 158.97 |
| Upside | -22.9% - 91.6% | 8.7% |