The Discounted Cash Flow (DCF) valuation of SolarWinds Corp (SWI) is 16.35 USD. With the latest stock price at 18.49 USD, the upside of SolarWinds Corp based on DCF is -11.6%.
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 11.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.4% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.90 - 34.41 | 16.35 |
| Upside | -46.5% - 86.1% | -11.6% |