The Discounted Cash Flow (DCF) valuation of Smartsheet Inc (SMAR) is (27.71) USD. With the latest stock price at 55.99 USD, the upside of Smartsheet Inc based on DCF is -149.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.1% | 9.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (45.29) - (19.91) | (27.71) |
| Upside | -180.9% - -135.6% | -149.5% |