The Discounted Cash Flow (DCF) valuation of Advanced Drainage Systems Inc (WMS) is 154.62 USD. With the latest stock price at 118.39 USD, the upside of Advanced Drainage Systems Inc based on DCF is 30.6%.
Based on the latest price of 118.39 USD and our DCF valuation, Advanced Drainage Systems Inc (WMS) is a buy. buying WMS stocks now will result in a potential gain of 30.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.7% | 8.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 115.25 - 236.09 | 154.62 |
| Upside | -2.7% - 99.4% | 30.6% |