The Discounted Cash Flow (DCF) valuation of SI-BONE Inc (SIBN) is (34.33) USD. With the latest stock price at 13.83 USD, the upside of SI-BONE Inc based on DCF is -348.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.1% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (68.21) - (23.42) | (34.33) |
| Upside | -593.2% - -269.3% | -348.2% |