The Discounted Cash Flow (DCF) valuation of Riot Blockchain Inc (RIOT) is (49.06) USD. With the latest stock price at 13.22 USD, the upside of Riot Blockchain Inc based on DCF is -471.1%.
Based on the latest price of 13.22 USD and our DCF valuation, Riot Blockchain Inc (RIOT) is a sell. selling RIOT stocks now will result in a potential gain of 471.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.8% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (163.81) - (30.13) | (49.06) |
| Upside | -1339.1% - -327.9% | -471.1% |