The Discounted Cash Flow (DCF) valuation of Massroots Inc (MSRT) is 86.89 USD. With the latest stock price at 4.89 USD, the upside of Massroots Inc based on DCF is 1676.8%.
Based on the latest price of 4.89 USD and our DCF valuation, Massroots Inc (MSRT) is a buy. buying MSRT stocks now will result in a potential gain of 1676.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.0% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 73.60 - 106.71 | 86.89 |
| Upside | 1405.1% - 2082.2% | 1676.8% |