The Discounted Cash Flow (DCF) valuation of Spirit Realty Capital Inc (SRC) is 45.08 USD. With the latest stock price at 42.31 USD, the upside of Spirit Realty Capital Inc based on DCF is 6.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.1% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 12.51 - 715.45 | 45.08 |
| Upside | -70.4% - 1591.0% | 6.6% |