The Discounted Cash Flow (DCF) valuation of Meritor Inc (MTOR) is 43.67 USD. With the latest stock price at 36.50 USD, the upside of Meritor Inc based on DCF is 19.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.7% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 29.79 - 72.68 | 43.67 |
| Upside | -18.4% - 99.1% | 19.6% |