The Discounted Cash Flow (DCF) valuation of iRobot Corp (IRBT) is (168.96) USD. With the latest stock price at 8.85 USD, the upside of iRobot Corp based on DCF is -2009.2%.
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 | (333.56) - (116.19) | (168.96) |
| Upside | -3869.1% - -1412.8% | -2009.2% |