The Discounted Cash Flow (DCF) valuation of Cardiovascular Systems Inc (CSII) is (20.50) USD. With the latest stock price at 20.00 USD, the upside of Cardiovascular Systems Inc based on DCF is -202.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.8% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (54.65) - (12.74) | (20.50) |
| Upside | -373.2% - -163.7% | -202.5% |