The Discounted Cash Flow (DCF) valuation of Watsco Inc (WSO) is 542.29 USD. With the latest stock price at 421.84 USD, the upside of Watsco Inc based on DCF is 28.6%.
Based on the latest price of 421.84 USD and our DCF valuation, Watsco Inc (WSO) is a buy. buying Watsco stocks now will result in a potential gain of 28.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.8% | 8.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 429.40 - 751.26 | 542.29 |
| Upside | 1.8% - 78.1% | 28.6% |