The Discounted Cash Flow (DCF) valuation of Insmed Inc (INSM) is (167.60) USD. With the latest stock price at 72.76 USD, the upside of Insmed Inc based on DCF is -330.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.3% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (586.84) - (100.27) | (167.60) |
| Upside | -906.5% - -237.8% | -330.3% |