The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 125.93 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -11.6%.
Based on the latest price of 142.48 USD and our DCF valuation, VMware Inc (VMW) is a sell. selling VMware stocks now will result in a potential gain of 11.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.4% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 74.43 - 390.54 | 125.93 |
| Upside | -47.8% - 174.1% | -11.6% |