The Discounted Cash Flow (DCF) valuation of Cactus Inc (WHD) is 53.46 USD. With the latest stock price at 45.90 USD, the upside of Cactus Inc based on DCF is 16.5%.
Based on the latest price of 45.90 USD and our DCF valuation, Cactus Inc (WHD) is a buy. buying WHD stocks now will result in a potential gain of 16.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.1% | 9.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 42.14 - 76.64 | 53.46 |
| Upside | -8.2% - 67.0% | 16.5% |