The Discounted Cash Flow (DCF) valuation of Hashicorp Inc (HCP) is (55.07) USD. With the latest stock price at 34.78 USD, the upside of Hashicorp Inc based on DCF is -258.3%.
Based on the latest price of 34.78 USD and our DCF valuation, Hashicorp Inc (HCP) is a sell. selling HCP stocks now will result in a potential gain of 258.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.0% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (93.83) - (38.84) | (55.07) |
| Upside | -369.8% - -211.7% | -258.3% |