The Discounted Cash Flow (DCF) valuation of Schweitzer-Mauduit International Inc (SWM) is 58.86 USD. With the latest stock price at 23.41 USD, the upside of Schweitzer-Mauduit International Inc based on DCF is 151.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.6% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 29.96 - 138.22 | 58.86 |
| Upside | 28.0% - 490.5% | 151.4% |