The Discounted Cash Flow (DCF) valuation of SI-BONE Inc (SIBN) is (16.48) USD. With the latest stock price at 15.42 USD, the upside of SI-BONE Inc based on DCF is -206.9%.
Based on the latest price of 15.42 USD and our DCF valuation, SI-BONE Inc (SIBN) is a sell. selling SIBN stocks now will result in a potential gain of 206.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 10.5% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (40.51) - (10.65) | (16.48) |
| Upside | -362.7% - -169.1% | -206.9% |