The Discounted Cash Flow (DCF) valuation of Novavax Inc (NVAX) is 13.52 USD. With the latest stock price at 8.24 USD, the upside of Novavax Inc based on DCF is 64.0%.
Based on the latest price of 8.24 USD and our DCF valuation, Novavax Inc (NVAX) is a buy. buying Novavax stocks now will result in a potential gain of 64.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.9% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.54 - 33.62 | 13.52 |
| Upside | 3.6% - 308.0% | 64.0% |