The Discounted Cash Flow (DCF) valuation of Muscle Maker Inc (GRIL) is (4.59) USD. With the latest stock price at 1.32 USD, the upside of Muscle Maker Inc based on DCF is -447.5%.
Based on the latest price of 1.32 USD and our DCF valuation, Muscle Maker Inc (GRIL) is a sell. selling GRIL stocks now will result in a potential gain of 447.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.0% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (11.77) - (2.86) | (4.59) |
| Upside | -991.6% - -316.3% | -447.5% |