The Discounted Cash Flow (DCF) valuation of Natural Grocers By Vitamin Cottage Inc (NGVC) is 25.83 USD. With the latest stock price at 43.84 USD, the upside of Natural Grocers By Vitamin Cottage Inc based on DCF is -41.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.8% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 20.76 - 34.24 | 25.83 |
| Upside | -52.7% - -21.9% | -41.1% |