The Discounted Cash Flow (DCF) valuation of AxoGen Inc (AXGN) is (4.10) USD. With the latest stock price at 30.39 USD, the upside of AxoGen Inc based on DCF is -113.5%.
Based on the latest price of 30.39 USD and our DCF valuation, AxoGen Inc (AXGN) is a sell. selling AxoGen stocks now will result in a potential gain of 113.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.2% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (14.06) - (2.73) | (4.10) |
| Upside | -146.3% - -109.0% | -113.5% |