The Discounted Cash Flow (DCF) valuation of Magellan Health Inc (MGLN) is 255.92 USD. With the latest stock price at 94.99 USD, the upside of Magellan Health Inc based on DCF is 169.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 157.28 - 965.68 | 255.92 |
| Upside | 65.6% - 916.6% | 169.4% |