The Discounted Cash Flow (DCF) valuation of eMagin Corp (EMAN) is 0.31 USD. With the latest stock price at 2.07 USD, the upside of eMagin Corp based on DCF is -84.8%.
Based on the latest price of 2.07 USD and our DCF valuation, eMagin Corp (EMAN) is a sell. selling EMAN stocks now will result in a potential gain of 84.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.3% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.15 - 0.86 | 0.31 |
| Upside | -92.9% - -58.4% | -84.8% |