The Discounted Cash Flow (DCF) valuation of AxoGen Inc (AXGN) is (22.01) USD. With the latest stock price at 18.25 USD, the upside of AxoGen Inc based on DCF is -220.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.2% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (82.23) - (13.33) | (22.01) |
| Upside | -550.6% - -173.0% | -220.6% |