The Discounted Cash Flow (DCF) valuation of Inari Medical Inc (NARI) is (59.68) USD. With the latest stock price at 58.21 USD, the upside of Inari Medical Inc based on DCF is -202.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 8.8% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (94.54) - (44.08) | (59.68) |
| Upside | -262.4% - -175.7% | -202.5% |