The Discounted Cash Flow (DCF) valuation of Insmed Inc (INSM) is (146.25) USD. With the latest stock price at 72.62 USD, the upside of Insmed Inc based on DCF is -301.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.3% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (307.25) - (98.63) | (146.25) |
| Upside | -523.1% - -235.8% | -301.4% |