The Discounted Cash Flow (DCF) valuation of Advanced Drainage Systems Inc (WMS) is 164.68 USD. With the latest stock price at 118.86 USD, the upside of Advanced Drainage Systems Inc based on DCF is 38.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 10.8% | 9.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 126.66 - 237.50 | 164.68 |
| Upside | 6.6% - 99.8% | 38.6% |