The Discounted Cash Flow (DCF) valuation of Model N Inc (MODN) is (15.90) USD. With the latest stock price at 30.00 USD, the upside of Model N Inc based on DCF is -153.0%.
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 153.0%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.5% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (43.55) - (9.70) | (15.90) |
| Upside | -245.2% - -132.3% | -153.0% |