The Discounted Cash Flow (DCF) valuation of Digimarc Corp (DMRC) is (160.89) USD. With the latest stock price at 42.29 USD, the upside of Digimarc Corp based on DCF is -480.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.7% | 5.7% |
| Long-term Growth Rate | 3.0% - 3.9% | 3.5% |
| Fair Price | (468.33) - (97.88) | (160.89) |
| Upside | -1207.4% - -331.4% | -480.4% |