The Discounted Cash Flow (DCF) valuation of Telos Corp (TLS) is (14.49) USD. With the latest stock price at 3.62 USD, the upside of Telos Corp based on DCF is -500.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.1% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (42.70) - (8.68) | (14.49) |
| Upside | -1279.4% - -339.9% | -500.4% |