The Discounted Cash Flow (DCF) valuation of Scotts Miracle-Gro Co (SMG) is 150.58 USD. With the latest stock price at 73.55 USD, the upside of Scotts Miracle-Gro Co based on DCF is 104.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.0% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 93.95 - 303.04 | 150.58 |
| Upside | 27.7% - 312.0% | 104.7% |