VMW
VMware Inc
Price:  
142.48 
USD
Volume:  
2,689,910.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VMware DCF Valuation - Growth Exit 5Y

-19.6%
Upside

The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 114.55 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -19.6%.

Range Selected
WACC / Discount Rate 6.5% - 9.8% 8.1%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price 68.58 - 330.31 114.55
Upside -51.9% - 131.8% -19.6%
142.48 USD
Stock Price
114.55 USD
Fair Price