The Discounted Cash Flow (DCF) valuation of CryoLife Inc (CRY) is 2.03 USD. With the latest stock price at 17.88 USD, the upside of CryoLife Inc based on DCF is -88.6%.
Based on the latest price of 17.88 USD and our DCF valuation, CryoLife Inc (CRY) is a sell. selling CRY stocks now will result in a potential gain of 88.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.7% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.48) - 22.64 | 2.03 |
| Upside | -108.3% - 26.6% | -88.6% |