The Discounted Cash Flow (DCF) valuation of Insmed Inc (INSM) is (160.45) USD. With the latest stock price at 74.54 USD, the upside of Insmed Inc based on DCF is -315.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 6.6% - 9.8% | 8.2% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | (403.10) - (103.54) | (160.45) |
Upside | -640.8% - -238.9% | -315.2% |