The Discounted Cash Flow (DCF) valuation of Watsco Inc (WSO) is 444.57 USD. With the latest stock price at 491.58 USD, the upside of Watsco Inc based on DCF is -9.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.8% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 342.06 - 651.54 | 444.57 |
| Upside | -30.4% - 32.5% | -9.6% |