The Discounted Cash Flow (DCF) valuation of Cactus Inc (WHD) is 52.38 USD. With the latest stock price at 39.96 USD, the upside of Cactus Inc based on DCF is 31.1%.
Based on the latest price of 39.96 USD and our DCF valuation, Cactus Inc (WHD) is a buy. buying WHD stocks now will result in a potential gain of 31.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.5% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 42.00 - 72.50 | 52.38 |
| Upside | 5.1% - 81.4% | 31.1% |