The Discounted Cash Flow (DCF) valuation of Schrodinger Inc (SDGR) is (109.85) USD. With the latest stock price at 12.51 USD, the upside of Schrodinger Inc based on DCF is -978.1%.
Based on the latest price of 12.51 USD and our DCF valuation, Schrodinger Inc (SDGR) is a sell. selling SDGR stocks now will result in a potential gain of 978.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.5% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (352.79) - (66.36) | (109.85) |
| Upside | -2920.0% - -630.5% | -978.1% |