The Discounted Cash Flow (DCF) valuation of Maravai LifeSciences Holdings Inc (MRVI) is 29.55 USD. With the latest stock price at 5.67 USD, the upside of Maravai LifeSciences Holdings Inc based on DCF is 421.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.2% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 24.53 - 37.46 | 29.55 |
| Upside | 332.7% - 560.7% | 421.1% |