The Discounted Cash Flow (DCF) valuation of Newage Inc (NBEV) is (7.62) USD. With the latest stock price at 0.09 USD, the upside of Newage Inc based on DCF is -8252.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.5% | 6.2% |
| Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
| Fair Price | (48.06) - (4.33) | (7.62) |
| Upside | -51502.8% - -4730.5% | -8252.3% |