The Discounted Cash Flow (DCF) valuation of NuVasive Inc (NUVA) is 23.80 USD. With the latest stock price at 39.75 USD, the upside of NuVasive Inc based on DCF is -40.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.39 - 97.03 | 23.80 |
| Upside | -76.4% - 144.1% | -40.1% |