The Discounted Cash Flow (DCF) valuation of United States Cellular Corp (USM) is (33.43) USD. With the latest stock price at 77.01 USD, the upside of United States Cellular Corp based on DCF is -143.4%.
Based on the latest price of 77.01 USD and our DCF valuation, United States Cellular Corp (USM) is a sell. selling USM stocks now will result in a potential gain of 143.4%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 8.6% | 6.8% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | (62.54) - (32.15) | (33.43) |
| Upside | -181.2% - -141.7% | -143.4% |