The Discounted Cash Flow (DCF) valuation of Cactus Inc (WHD) is 51.90 USD. With the latest stock price at 35.26 USD, the upside of Cactus Inc based on DCF is 47.2%.
Based on the latest price of 35.26 USD and our DCF valuation, Cactus Inc (WHD) is a buy. buying WHD stocks now will result in a potential gain of 47.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.6% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 41.53 - 72.15 | 51.90 |
| Upside | 17.8% - 104.6% | 47.2% |