The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 115.36 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -19.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.8% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 68.92 - 336.02 | 115.36 |
| Upside | -51.6% - 135.8% | -19.0% |