The Discounted Cash Flow (DCF) valuation of SolarWinds Corp (SWI) is 16.17 USD. With the latest stock price at 18.49 USD, the upside of SolarWinds Corp based on DCF is -12.6%.
Based on the latest price of 18.49 USD and our DCF valuation, SolarWinds Corp (SWI) is a sell. selling SolarWinds stocks now will result in a potential gain of 12.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10.25 - 30.92 | 16.17 |
| Upside | -44.6% - 67.2% | -12.6% |