The Discounted Cash Flow (DCF) valuation of IntriCon Corp (IIN) is 30.14 USD. With the latest stock price at 24.24 USD, the upside of IntriCon Corp based on DCF is 24.3%.
Based on the latest price of 24.24 USD and our DCF valuation, IntriCon Corp (IIN) is a buy. buying IIN stocks now will result in a potential gain of 24.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.6% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 22.80 - 44.93 | 30.14 |
| Upside | -5.9% - 85.3% | 24.3% |