The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 133.75 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -6.1%.
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 - 351.00 | 133.75 |
Upside | -42.2% - 146.4% | -6.1% |