The Discounted Cash Flow (DCF) valuation of SolarWinds Corp (SWI) is 16.68 USD. With the latest stock price at 18.49 USD, the upside of SolarWinds Corp based on DCF is -9.8%.
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 9.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.3% | 8.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.12 - 35.09 | 16.68 |
| Upside | -45.3% - 89.8% | -9.8% |