The Discounted Cash Flow (DCF) valuation of Yeti Holdings Inc (YETI) is 50.57 USD. With the latest stock price at 44.80 USD, the upside of Yeti Holdings Inc based on DCF is 12.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.5% | 9.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 38.80 - 75.46 | 50.57 |
| Upside | -13.4% - 68.4% | 12.9% |