The Discounted Cash Flow (DCF) valuation of VMware Inc (VMW) is 119.48 USD. With the latest stock price at 142.48 USD, the upside of VMware Inc based on DCF is -16.1%.
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 16.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.5% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 72.07 - 335.65 | 119.48 |
| Upside | -49.4% - 135.6% | -16.1% |