The Discounted Cash Flow (DCF) valuation of PAE Inc (PAE) is 11.73 USD. With the latest stock price at 10.05 USD, the upside of PAE Inc based on DCF is 16.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 8.6% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 6.95 - 22.30 | 11.73 |
| Upside | -30.9% - 121.9% | 16.7% |