The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 117.64 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -17.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.6% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 70.94 - 330.31 | 117.64 |
| Upside | -50.2% - 131.8% | -17.4% |