The Discounted Cash Flow (DCF) valuation of Tellurian Inc (TELL) is (1.32) USD. With the latest stock price at 1.00 USD, the upside of Tellurian Inc based on DCF is -232.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 10.3% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (3.67) - (0.83) | (1.32) |
| Upside | -467.8% - -183.5% | -232.5% |