VMW
VMware Inc
Price:  
142.48 
USD
Volume:  
2,689,910.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VMware DCF Valuation - Growth Exit 5Y

-19.6%
Upside

What is the DCF valuation of VMware??

The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 114.52 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -19.6%.

Is VMware a buy or a sell?

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 19.6%.

Range Selected
WACC / Discount Rate 6.2% - 10.1% 8.1%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price 65.88 - 399.90 114.52
Upside -53.8% - 180.7% -19.6%
142.48 USD
Stock Price
114.52 USD
Fair Price