The Discounted Cash Flow (DCF) valuation of Tivity Health Inc (TVTY) is 30.20 USD. With the latest stock price at 32.50 USD, the upside of Tivity Health Inc based on DCF is -7.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 15.6% | 10.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 15.77 - 123.25 | 30.20 |
| Upside | -51.5% - 279.2% | -7.1% |