The Discounted Cash Flow (DCF) valuation of NeoPhotonics Corp (NPTN) is (5.80) USD. With the latest stock price at 16.01 USD, the upside of NeoPhotonics Corp based on DCF is -136.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.2% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (16.49) - (3.86) | (5.80) |
| Upside | -203.0% - -124.1% | -136.2% |