The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 120.12 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -15.7%.
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 15.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.5% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 72.54 - 336.17 | 120.12 |
| Upside | -49.1% - 135.9% | -15.7% |