The Discounted Cash Flow (DCF) valuation of Novavax Inc (NVAX) is (274.71) USD. With the latest stock price at 17.11 USD, the upside of Novavax Inc based on DCF is -1705.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.8% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (797.97) - (168.10) | (274.71) |
| Upside | -4763.7% - -1082.4% | -1705.6% |