The Discounted Cash Flow (DCF) valuation of SeaSpine Holdings Corp (SPNE) is (66.33) USD. With the latest stock price at 9.54 USD, the upside of SeaSpine Holdings Corp based on DCF is -795.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.6% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (155.24) - (43.12) | (66.33) |
| Upside | -1727.3% - -552.0% | -795.3% |