The Discounted Cash Flow (DCF) valuation of NuVasive Inc (NUVA) is 22.24 USD. With the latest stock price at 39.75 USD, the upside of NuVasive Inc based on DCF is -44.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.4% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8.62 - 88.00 | 22.24 |
| Upside | -78.3% - 121.4% | -44.1% |