MODN
Model N Inc
Price:  
30.00 
USD
Volume:  
1,521,680.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MODN DCF Valuation - Growth Exit 5Y

-149.0%
Upside

The Discounted Cash Flow (DCF) valuation of Model N Inc (MODN) is (14.71) USD. With the latest stock price at 30.00 USD, the upside of Model N Inc based on DCF is -149.0%.

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

Range Selected
WACC / Discount Rate 6.4% - 8.9% 7.7%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price (38.92) - (9.02) (14.71)
Upside -229.7% - -130.1% -149.0%
30.00 USD
Stock Price
(14.71) USD
Fair Price