The Discounted Cash Flow (DCF) valuation of AxoGen Inc (AXGN) is (4.09) USD. With the latest stock price at 31.76 USD, the upside of AxoGen Inc based on DCF is -112.9%.
Based on the latest price of 31.76 USD and our DCF valuation, AxoGen Inc (AXGN) is a sell. selling AxoGen stocks now will result in a potential gain of 112.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.3% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (23.20) - (2.53) | (4.09) |
| Upside | -173.0% - -108.0% | -112.9% |