The Discounted Cash Flow (DCF) valuation of Owens & Minor Inc (OMI) is 22.00 USD. With the latest stock price at 15.20 USD, the upside of Owens & Minor Inc based on DCF is 44.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.0% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.53 - 112.53 | 22.00 |
| Upside | -76.8% - 640.3% | 44.8% |