The Discounted Cash Flow (DCF) valuation of Model N Inc (MODN) is (18.17) USD. With the latest stock price at 30.00 USD, the upside of Model N Inc based on DCF is -160.6%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.5% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (111.22) - (9.81) | (18.17) |
| Upside | -470.7% - -132.7% | -160.6% |