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

-160.0%
Upside

The Discounted Cash Flow (DCF) valuation of Model N Inc (MODN) is (17.99) USD. With the latest stock price at 30.00 USD, the upside of Model N Inc based on DCF is -160.0%.

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

Range Selected
WACC / Discount Rate 5.6% - 8.4% 7.0%
Long-term Growth Rate 3.0% - 5.0% 4.0%
Fair Price (89.34) - (9.93) (17.99)
Upside -397.8% - -133.1% -160.0%
30.00 USD
Stock Price
(17.99) USD
Fair Price