The Discounted Cash Flow (DCF) valuation of AxoGen Inc (AXGN) is (23.27) USD. With the latest stock price at 14.41 USD, the upside of AxoGen Inc based on DCF is -261.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.0% | 6.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (100.27) - (13.83) | (23.27) |
| Upside | -795.8% - -196.0% | -261.5% |