The Discounted Cash Flow (DCF) valuation of Idorsia Ltd (IDIA.SW) is (48.89) CHF. With the latest stock price at 1.34 CHF, the upside of Idorsia Ltd based on DCF is -3756.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 8.5% | 6.8% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (495.29) - (28.74) | (48.89) |
| Upside | -37145.0% - -2249.4% | -3756.6% |