The Discounted Cash Flow (DCF) valuation of Vital Farms Inc (VITL) is 48.50 USD. With the latest stock price at 37.57 USD, the upside of Vital Farms Inc based on DCF is 29.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.8% | 6.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 31.56 - 122.79 | 48.50 |
| Upside | -16.0% - 226.8% | 29.1% |