The Discounted Cash Flow (DCF) valuation of Spirit Realty Capital Inc (SRC) is 44.71 USD. With the latest stock price at 42.31 USD, the upside of Spirit Realty Capital Inc based on DCF is 5.7%.
Based on the latest price of 42.31 USD and our DCF valuation, Spirit Realty Capital Inc (SRC) is a buy. buying SRC stocks now will result in a potential gain of 5.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.1% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 12.85 - 549.43 | 44.71 |
| Upside | -69.6% - 1198.6% | 5.7% |