The Discounted Cash Flow (DCF) valuation of Owens & Minor Inc (OMI) is 199.96 USD. With the latest stock price at 13.94 USD, the upside of Owens & Minor Inc based on DCF is 1334.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 125.93 - 438.74 | 199.96 |
| Upside | 803.4% - 3047.3% | 1334.4% |