The Discounted Cash Flow (DCF) valuation of Model N Inc (MODN) is (14.71) USD. With the latest stock price at 30.00 USD, the upside of Model N Inc based on DCF is -149.0%.
Note: valuation result may not be accurate due to the company's negative cashflows.
Range | Selected | |
WACC / Discount Rate | 6.4% - 8.9% | 7.7% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | (38.92) - (9.02) | (14.71) |
Upside | -229.7% - -130.1% | -149.0% |