The Discounted Cash Flow (DCF) valuation of U.S. Silica Holdings Inc (SLCA) is 25.22 USD. With the latest stock price at 15.49 USD, the upside of U.S. Silica Holdings Inc based on DCF is 62.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.1% | 9.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 20.63 - 31.90 | 25.22 |
| Upside | 33.2% - 105.9% | 62.8% |