The Discounted Cash Flow (DCF) valuation of Schrodinger Inc (SDGR) is (191.08) USD. With the latest stock price at 21.77 USD, the upside of Schrodinger Inc based on DCF is -977.7%.
Based on the latest price of 21.77 USD and our DCF valuation, Schrodinger Inc (SDGR) is a sell. selling SDGR stocks now will result in a potential gain of 977.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.5% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (975.87) - (107.52) | (191.08) |
| Upside | -4582.7% - -593.9% | -977.7% |