The Discounted Cash Flow (DCF) valuation of Biostem Technologies Inc (BSEM) is (2,079.46) USD. With the latest stock price at 12.63 USD, the upside of Biostem Technologies Inc based on DCF is -16564.5%.
Based on the latest price of 12.63 USD and our DCF valuation, Biostem Technologies Inc (BSEM) is a sell. selling BSEM stocks now will result in a potential gain of 16564.5%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.3% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (7,791.08) - (1,208.94) | (2,079.46) |
| Upside | -61787.1% - -9672.0% | -16564.5% |