The Discounted Cash Flow (DCF) valuation of Cactus Inc (WHD) is 58.99 USD. With the latest stock price at 64.92 USD, the upside of Cactus Inc based on DCF is -9.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.2% | 9.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 45.90 - 85.91 | 58.99 |
| Upside | -29.3% - 32.3% | -9.1% |