The Discounted Cash Flow (DCF) valuation of Moderna Inc (MRNA) is (125.41) USD. With the latest stock price at 41.83 USD, the upside of Moderna Inc based on DCF is -399.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.9% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (216.96) - (89.53) | (125.41) |
| Upside | -618.7% - -314.0% | -399.8% |