The Discounted Cash Flow (DCF) valuation of SolarWinds Corp (SWI) is 16.39 USD. With the latest stock price at 18.49 USD, the upside of SolarWinds Corp based on DCF is -11.3%.
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 11.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.7% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10.15 - 32.92 | 16.39 |
| Upside | -45.1% - 78.0% | -11.3% |