The Discounted Cash Flow (DCF) valuation of Vivid Seats Inc (SEAT) is 5.08 USD. With the latest stock price at 1.96 USD, the upside of Vivid Seats Inc based on DCF is 159.1%.
Based on the latest price of 1.96 USD and our DCF valuation, Vivid Seats Inc (SEAT) is a buy. buying SEAT stocks now will result in a potential gain of 159.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.1% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.67 - 8.19 | 5.08 |
| Upside | 87.2% - 317.6% | 159.1% |