The Discounted Cash Flow (DCF) valuation of SolarWinds Corp (SWI) is 15.93 USD. With the latest stock price at 14.72 USD, the upside of SolarWinds Corp based on DCF is 8.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.7% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7.62 - 57.92 | 15.93 |
| Upside | -48.2% - 293.5% | 8.2% |