The Discounted Cash Flow (DCF) valuation of Codexis Inc (CDXS) is (25.07) USD. With the latest stock price at 5.53 USD, the upside of Codexis Inc based on DCF is -553.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.7% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (41.07) - (18.33) | (25.07) |
| Upside | -842.7% - -431.5% | -553.4% |