The Discounted Cash Flow (DCF) valuation of Cactus Inc (WHD) is 53.09 USD. With the latest stock price at 44.32 USD, the upside of Cactus Inc based on DCF is 19.8%.
Based on the latest price of 44.32 USD and our DCF valuation, Cactus Inc (WHD) is a buy. buying WHD stocks now will result in a potential gain of 19.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.2% | 9.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 41.72 - 76.64 | 53.09 |
| Upside | -5.9% - 72.9% | 19.8% |