The Discounted Cash Flow (DCF) valuation of Digimarc Corp (DMRC) is (168.11) USD. With the latest stock price at 34.61 USD, the upside of Digimarc Corp based on DCF is -585.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.5% | 5.6% |
| Long-term Growth Rate | 3.0% - 3.9% | 3.5% |
| Fair Price | (468.33) - (103.24) | (168.11) |
| Upside | -1453.2% - -398.3% | -585.7% |