The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 132.59 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -6.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.8% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 82.32 - 336.18 | 132.59 |
| Upside | -42.2% - 135.9% | -6.9% |