The Discounted Cash Flow (DCF) valuation of indie Semiconductor Inc (INDI) is (33.64) USD. With the latest stock price at 3.70 USD, the upside of indie Semiconductor Inc based on DCF is -1009.3%.
Based on the latest price of 3.70 USD and our DCF valuation, indie Semiconductor Inc (INDI) is a sell. selling INDI stocks now will result in a potential gain of 1009.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 11.7% | 10.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (54.03) - (24.73) | (33.64) |
| Upside | -1560.2% - -768.3% | -1009.3% |