The Discounted Cash Flow (DCF) valuation of Sos Ltd (SOS) is 132.67 USD. With the latest stock price at 5.85 USD, the upside of Sos Ltd based on DCF is 2167.9%.
Based on the latest price of 5.85 USD and our DCF valuation, Sos Ltd (SOS) is a buy. buying SOS stocks now will result in a potential gain of 2167.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.3% | 8.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 121.55 - 140.64 | 132.67 |
| Upside | 1977.8% - 2304.1% | 2167.9% |