The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 117.82 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -17.3%.
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 17.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.8% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 68.92 - 379.71 | 117.82 |
| Upside | -51.6% - 166.5% | -17.3% |