Is SolarWinds a buy or a sell?
The Discounted Cash Flow (DCF) valuation of SolarWinds Corp (SWI) is 15.84 USD. With the latest stock price at 18.34 USD, the upside of SolarWinds Corp based on DCF is -13.6%. This means that SolarWinds is a sell according to the DCF valuation model.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.9% | 8.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 9.72 - 32.20 | 15.84 |
| Upside | -47.0% - 75.6% | -13.6% |