The Discounted Cash Flow (DCF) valuation of Athenex Inc (ATNX) is (218.28) USD. With the latest stock price at 0.20 USD, the upside of Athenex Inc based on DCF is -107573.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 11.0% | 8.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (516.17) - (145.63) | (218.28) |
| Upside | -254246.9% - -71801.3% | -107573.3% |