The Discounted Cash Flow (DCF) valuation of Verso Corp (VRS) is 38.11 USD. With the latest stock price at 26.99 USD, the upside of Verso Corp based on DCF is 41.2%.
Based on the latest price of 26.99 USD and our DCF valuation, Verso Corp (VRS) is a buy. buying Verso stocks now will result in a potential gain of 41.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.5% | 7.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 30.96 - 51.00 | 38.11 |
| Upside | 14.7% - 89.0% | 41.2% |