The Discounted Cash Flow (DCF) valuation of Digimarc Corp (DMRC) is (114.72) USD. With the latest stock price at 34.38 USD, the upside of Digimarc Corp based on DCF is -433.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 5.1% - 8.5% | 6.8% |
Long-term Growth Rate | 3.0% - 4.9% | 3.9% |
Fair Price | (1,293.77) - (61.13) | (114.72) |
Upside | -3863.1% - -277.8% | -433.7% |