The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 114.17 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -19.9%.
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 19.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 10.1% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 66.04 - 386.95 | 114.17 |
| Upside | -53.6% - 171.6% | -19.9% |