The Discounted Cash Flow (DCF) valuation of Nautilus Inc (NLS) is (34.74) USD. With the latest stock price at 0.82 USD, the upside of Nautilus Inc based on DCF is -4334.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (84.41) - (22.82) | (34.74) |
| Upside | -10388.9% - -2881.4% | -4334.1% |