The Discounted Cash Flow (DCF) valuation of SolarWinds Corp (SWI) is 15.65 USD. With the latest stock price at 18.49 USD, the upside of SolarWinds Corp based on DCF is -15.4%.
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 15.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.7% | 8.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10.04 - 29.12 | 15.65 |
| Upside | -45.7% - 57.5% | -15.4% |