The Discounted Cash Flow (DCF) valuation of Model N Inc (MODN) is (19.56) USD. With the latest stock price at 30.00 USD, the upside of Model N Inc based on DCF is -165.2%.
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 165.2%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.2% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (132.92) - (10.48) | (19.56) |
| Upside | -543.1% - -134.9% | -165.2% |