The Discounted Cash Flow (DCF) valuation of NXT-ID Inc (NXTD) is 1.07 USD. With the latest stock price at 2.42 USD, the upside of NXT-ID Inc based on DCF is -55.8%.
Based on the latest price of 2.42 USD and our DCF valuation, NXT-ID Inc (NXTD) is a sell. selling NXTD stocks now will result in a potential gain of 55.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 10.7% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 0.56 - 1.28 | 1.07 |
| Upside | -76.8% - -47.3% | -55.8% |