The Discounted Cash Flow (DCF) valuation of Evolus Inc (EOLS) is (67.58) USD. With the latest stock price at 11.51 USD, the upside of Evolus Inc based on DCF is -687.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.9% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (295.82) - (39.35) | (67.58) |
| Upside | -2670.1% - -441.9% | -687.2% |