The Discounted Cash Flow (DCF) valuation of iRobot Corp (IRBT) is (169.71) USD. With the latest stock price at 8.75 USD, the upside of iRobot Corp based on DCF is -2039.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 7.6% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (339.45) - (116.22) | (169.71) |
| Upside | -3979.4% - -1428.3% | -2039.5% |