The Discounted Cash Flow (DCF) valuation of TSR Inc (TSRI) is 18.72 USD. With the latest stock price at 13.38 USD, the upside of TSR Inc based on DCF is 39.9%.
Based on the latest price of 13.38 USD and our DCF valuation, TSR Inc (TSRI) is a buy. buying TSRI stocks now will result in a potential gain of 39.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.6% | 5.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 15.56 - 24.84 | 18.72 |
| Upside | 16.3% - 85.6% | 39.9% |