The Discounted Cash Flow (DCF) valuation of AxoGen Inc (AXGN) is (18.26) USD. With the latest stock price at 9.24 USD, the upside of AxoGen Inc based on DCF is -297.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 6.1% - 8.6% | 7.3% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | (52.19) - (11.61) | (18.26) |
Upside | -664.8% - -225.6% | -297.6% |