The Discounted Cash Flow (DCF) valuation of LAIX Inc (LAIX) is (837.96) USD. With the latest stock price at 3.10 USD, the upside of LAIX Inc based on DCF is -27131.1%.
Based on the latest price of 3.10 USD and our DCF valuation, LAIX Inc (LAIX) is a sell. selling LAIX stocks now will result in a potential gain of 27131.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 5.9% | 5.5% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.9% |
| Fair Price | (4,635.71) - (469.59) | (837.96) |
| Upside | -149639.1% - -15248.0% | -27131.1% |