The Discounted Cash Flow (DCF) valuation of Luna Innovations Inc (LUNA) is (13.88) USD. With the latest stock price at 0.89 USD, the upside of Luna Innovations Inc based on DCF is -1661.4%.
Based on the latest price of 0.89 USD and our DCF valuation, Luna Innovations Inc (LUNA) is a sell. selling LUNA stocks now will result in a potential gain of 1661.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 11.8% | 8.1% |
| Long-term Growth Rate | 3.0% - 4.3% | 3.6% |
| Fair Price | (223.13) - (7.94) | (13.88) |
| Upside | -25195.7% - -992.8% | -1661.4% |