The Discounted Cash Flow (DCF) valuation of Watsco Inc (WSO) is 458.64 USD. With the latest stock price at 514.10 USD, the upside of Watsco Inc based on DCF is -10.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.4% | 10.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 361.55 - 640.32 | 458.64 |
| Upside | -29.7% - 24.6% | -10.8% |