The Discounted Cash Flow (DCF) valuation of Model N Inc (MODN) is (17.58) USD. With the latest stock price at 30.00 USD, the upside of Model N Inc based on DCF is -158.6%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.5% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (78.24) - (9.83) | (17.58) |
| Upside | -360.8% - -132.8% | -158.6% |