The Discounted Cash Flow (DCF) valuation of STORE Capital Corp (STOR) is (11.05) USD. With the latest stock price at 32.21 USD, the upside of STORE Capital Corp based on DCF is -134.3%.
Based on the latest price of 32.21 USD and our DCF valuation, STORE Capital Corp (STOR) is a sell. selling STOR stocks now will result in a potential gain of 134.3%.
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 | (13.64) - 12.13 | (11.05) |
| Upside | -142.4% - -62.4% | -134.3% |