The Discounted Cash Flow (DCF) valuation of Phillips 66 (PSX) is 176.86 USD. With the latest stock price at 125.62 USD, the upside of Phillips 66 based on DCF is 40.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.3% | 7.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 138.38 - 238.14 | 176.86 |
| Upside | 10.2% - 89.6% | 40.8% |