The Discounted Cash Flow (DCF) valuation of Digimarc Corp (DMRC) is (90.50) USD. With the latest stock price at 28.13 USD, the upside of Digimarc Corp based on DCF is -421.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.6% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (297.60) - (54.32) | (90.50) |
| Upside | -1157.9% - -293.1% | -421.7% |