The Discounted Cash Flow (DCF) valuation of Advanced Drainage Systems Inc (WMS) is 171.62 USD. With the latest stock price at 139.09 USD, the upside of Advanced Drainage Systems Inc based on DCF is 23.4%.
Based on the latest price of 139.09 USD and our DCF valuation, Advanced Drainage Systems Inc (WMS) is a buy. buying WMS stocks now will result in a potential gain of 23.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.8% | 8.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 128.34 - 261.81 | 171.62 |
| Upside | -7.7% - 88.2% | 23.4% |