MODN
Model N Inc
Price:  
24.34 
USD
Volume:  
194,004.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MODN DCF Valuation - Growth Exit 5Y

-165.0%
Upside

The Discounted Cash Flow (DCF) valuation of Model N Inc (MODN) is (15.83) USD. With the latest stock price at 24.34 USD, the upside of Model N Inc based on DCF is -165.0%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate 6.0% - 9.5% 7.7%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price (58.91) - (9.34) (15.83)
Upside -342.0% - -138.4% -165.0%
24.34 USD
Stock Price
(15.83) USD
Fair Price