The Discounted Cash Flow (DCF) valuation of Novavax Inc (NVAX) is (192.65) USD. With the latest stock price at 9.11 USD, the upside of Novavax Inc based on DCF is -2214.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.7% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (445.19) - (124.32) | (192.65) |
| Upside | -4986.8% - -1464.7% | -2214.7% |