The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 121.74 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -14.6%.
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 14.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.4% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 73.79 - 336.08 | 121.74 |
| Upside | -48.2% - 135.9% | -14.6% |