The Discounted Cash Flow (DCF) valuation of Watsco Inc (WSO) is 549.61 USD. With the latest stock price at 510.55 USD, the upside of Watsco Inc based on DCF is 7.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.2% | 9.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 422.94 - 804.14 | 549.61 |
| Upside | -17.2% - 57.5% | 7.7% |