The Discounted Cash Flow (DCF) valuation of Athersys Inc (ATHX) is (4.85) USD. With the latest stock price at 0.10 USD, the upside of Athersys Inc based on DCF is -4860.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.1% | 5.5% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | (20.86) - (3.56) | (4.85) |
| Upside | -20586.3% - -3593.8% | -4860.7% |