The Discounted Cash Flow (DCF) valuation of iRobot Corp (IRBT) is (135.42) USD. With the latest stock price at 8.22 USD, the upside of iRobot Corp based on DCF is -1747.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.4% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (272.13) - (93.39) | (135.42) |
| Upside | -3410.6% - -1236.2% | -1747.4% |