The Discounted Cash Flow (DCF) valuation of STORE Capital Corp (STOR) is (11.01) USD. With the latest stock price at 32.21 USD, the upside of STORE Capital Corp based on DCF is -134.2%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.3% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (13.63) - 13.23 | (11.01) |
| Upside | -142.3% - -58.9% | -134.2% |