The Discounted Cash Flow (DCF) valuation of AxoGen Inc (AXGN) is (4.36) USD. With the latest stock price at 11.78 USD, the upside of AxoGen Inc based on DCF is -137.0%.
Based on the latest price of 11.78 USD and our DCF valuation, AxoGen Inc (AXGN) is a sell. selling AxoGen stocks now will result in a potential gain of 137.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.2% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (32.11) - (2.68) | (4.36) |
| Upside | -372.6% - -122.8% | -137.0% |