The Discounted Cash Flow (DCF) valuation of iRobot Corp (IRBT) is (168.22) USD. With the latest stock price at 12.64 USD, the upside of iRobot Corp based on DCF is -1430.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.6% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (411.55) - (110.33) | (168.22) |
| Upside | -3355.9% - -972.9% | -1430.9% |