IRBT
iRobot Corp
Price:  
9.22 
USD
Volume:  
729,166.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

iRobot DCF Valuation - Growth Exit 5Y

-1712.4%
Upside

The Discounted Cash Flow (DCF) valuation of iRobot Corp (IRBT) is (148.66) USD. With the latest stock price at 9.22 USD, the upside of iRobot Corp based on DCF is -1712.4%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate 6.5% - 8.0% 7.2%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price (306.42) - (102.01) (148.66)
Upside -3423.4% - -1206.4% -1712.4%
9.22 USD
Stock Price
(148.66) USD
Fair Price