The Discounted Cash Flow (DCF) valuation of AxoGen Inc (AXGN) is (16.49) USD. With the latest stock price at 13.34 USD, the upside of AxoGen Inc based on DCF is -223.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.2% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (55.17) - (10.22) | (16.49) |
| Upside | -513.6% - -176.6% | -223.6% |