The Discounted Cash Flow (DCF) valuation of SI-BONE Inc (SIBN) is (28.42) USD. With the latest stock price at 18.43 USD, the upside of SI-BONE Inc based on DCF is -254.2%.
Based on the latest price of 18.43 USD and our DCF valuation, SI-BONE Inc (SIBN) is a sell. selling SIBN stocks now will result in a potential gain of 254.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.6% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (71.13) - (18.18) | (28.42) |
| Upside | -485.9% - -198.6% | -254.2% |