The Discounted Cash Flow (DCF) valuation of OneSpan Inc (OSPN) is (45.12) USD. With the latest stock price at 18.88 USD, the upside of OneSpan Inc based on DCF is -339.0%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.1% | 5.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (221.50) - (25.15) | (45.12) |
| Upside | -1273.2% - -233.2% | -339.0% |