The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 129.28 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -9.3%.
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 9.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.0% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 79.71 - 335.70 | 129.28 |
| Upside | -44.1% - 135.6% | -9.3% |