The Discounted Cash Flow (DCF) valuation of STAG Industrial Inc (STAG) is (29.49) USD. With the latest stock price at 35.93 USD, the upside of STAG Industrial Inc based on DCF is -182.1%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (61.92) - (24.20) | (29.49) |
| Upside | -272.3% - -167.3% | -182.1% |