The Discounted Cash Flow (DCF) valuation of Riot Blockchain Inc (RIOT) is (47.62) USD. With the latest stock price at 12.42 USD, the upside of Riot Blockchain Inc based on DCF is -483.4%.
Based on the latest price of 12.42 USD and our DCF valuation, Riot Blockchain Inc (RIOT) is a sell. selling RIOT stocks now will result in a potential gain of 483.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.8% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (175.76) - (28.69) | (47.62) |
| Upside | -1515.1% - -331.0% | -483.4% |