The Discounted Cash Flow (DCF) valuation of Model N Inc (MODN) is (19.15) USD. With the latest stock price at 30.00 USD, the upside of Model N Inc based on DCF is -163.8%.
Based on the latest price of 30.00 USD and our DCF valuation, Model N Inc (MODN) is a sell. selling MODN stocks now will result in a potential gain of 163.8%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.0% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (74.60) - (10.96) | (19.15) |
| Upside | -348.7% - -136.5% | -163.8% |