The Discounted Cash Flow (DCF) valuation of Riot Blockchain Inc (RIOT) is (62.66) USD. With the latest stock price at 12.99 USD, the upside of Riot Blockchain Inc based on DCF is -582.3%.
Note: valuation result may not be accurate due to the company's negative cashflows.
Range | Selected | |
WACC / Discount Rate | 6.5% - 10.5% | 8.5% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | (188.95) - (38.03) | (62.66) |
Upside | -1554.6% - -392.8% | -582.3% |