The Discounted Cash Flow (DCF) valuation of Schrodinger Inc (SDGR) is (110.01) USD. With the latest stock price at 21.07 USD, the upside of Schrodinger Inc based on DCF is -622.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.6% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,035.46) - (58.84) | (110.01) |
| Upside | -5014.4% - -379.3% | -622.1% |