The Discounted Cash Flow (DCF) valuation of Gan Ltd (GAN) is (0.10) USD. With the latest stock price at 1.97 USD, the upside of Gan Ltd based on DCF is -105.1%.
Based on the latest price of 1.97 USD and our DCF valuation, Gan Ltd (GAN) is a sell. selling GAN stocks now will result in a potential gain of 105.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 7.9% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.18) - 0.14 | (0.10) |
| Upside | -109.3% - -93.1% | -105.1% |