The Discounted Cash Flow (DCF) valuation of Advanced Drainage Systems Inc (WMS) is 180.77 USD. With the latest stock price at 174.48 USD, the upside of Advanced Drainage Systems Inc based on DCF is 3.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 11.3% | 10.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 131.52 - 291.71 | 180.77 |
| Upside | -24.6% - 67.2% | 3.6% |