The Discounted Cash Flow (DCF) valuation of Ontrak Inc (OTRK) is (109.07) USD. With the latest stock price at 1.64 USD, the upside of Ontrak Inc based on DCF is -6750.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.8% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (253.93) - (71.12) | (109.07) |
| Upside | -15583.5% - -4436.3% | -6750.5% |