The Discounted Cash Flow (DCF) valuation of Gan Ltd (GAN) is (0.35) USD. With the latest stock price at 1.74 USD, the upside of Gan Ltd based on DCF is -120.1%.
Based on the latest price of 1.74 USD and our DCF valuation, Gan Ltd (GAN) is a sell. selling GAN stocks now will result in a potential gain of 120.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 7.9% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.39) - (0.23) | (0.35) |
| Upside | -122.5% - -113.3% | -120.1% |