The Discounted Cash Flow (DCF) valuation of TKO Group Holdings Inc (TKO) is 66.06 USD. With the latest stock price at 165.90 USD, the upside of TKO Group Holdings Inc based on DCF is -60.2%.
Based on the latest price of 165.90 USD and our DCF valuation, TKO Group Holdings Inc (TKO) is a sell. selling TKO stocks now will result in a potential gain of 60.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.7% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 40.80 - 142.25 | 66.06 |
| Upside | -75.4% - -14.3% | -60.2% |