The Discounted Cash Flow (DCF) valuation of Hashicorp Inc (HCP) is (51.33) USD. With the latest stock price at 34.78 USD, the upside of Hashicorp Inc based on DCF is -247.6%.
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 247.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.3% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (83.47) - (36.95) | (51.33) |
| Upside | -340.0% - -206.2% | -247.6% |