The Discounted Cash Flow (DCF) valuation of Advanced Drainage Systems Inc (WMS) is 161.72 USD. With the latest stock price at 126.68 USD, the upside of Advanced Drainage Systems Inc based on DCF is 27.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 10.8% | 9.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 125.48 - 229.45 | 161.72 |
| Upside | -0.9% - 81.1% | 27.7% |