The Discounted Cash Flow (DCF) valuation of Rubrik Inc (RBRK) is (50.78) USD. With the latest stock price at 51.44 USD, the upside of Rubrik Inc based on DCF is -198.7%.
Based on the latest price of 51.44 USD and our DCF valuation, Rubrik Inc (RBRK) is a sell. selling RBRK stocks now will result in a potential gain of 198.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.5% | 9.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (81.40) - (38.10) | (50.78) |
| Upside | -258.2% - -174.1% | -198.7% |