The Discounted Cash Flow (DCF) valuation of Luna Innovations Inc (LUNA) is (7.29) USD. With the latest stock price at 2.90 USD, the upside of Luna Innovations Inc based on DCF is -351.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.7% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (30.93) - (4.46) | (7.29) |
| Upside | -1166.4% - -253.9% | -351.5% |