The Discounted Cash Flow (DCF) valuation of Watsco Inc (WSO) is 469.71 USD. With the latest stock price at 496.28 USD, the upside of Watsco Inc based on DCF is -5.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.3% | 10.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 365.56 - 672.06 | 469.71 |
| Upside | -26.3% - 35.4% | -5.4% |