The Discounted Cash Flow (DCF) valuation of Meritor Inc (MTOR) is 45.80 USD. With the latest stock price at 36.50 USD, the upside of Meritor Inc based on DCF is 25.5%.
Based on the latest price of 36.50 USD and our DCF valuation, Meritor Inc (MTOR) is a buy. buying Meritor stocks now will result in a potential gain of 25.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.5% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 30.75 - 78.76 | 45.80 |
| Upside | -15.8% - 115.8% | 25.5% |