The Discounted Cash Flow (DCF) valuation of Table Trac Inc (TBTC) is 6.56 USD. With the latest stock price at 5.50 USD, the upside of Table Trac Inc based on DCF is 19.2%.
Based on the latest price of 5.50 USD and our DCF valuation, Table Trac Inc (TBTC) is a buy. buying TBTC stocks now will result in a potential gain of 19.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.9% | 5.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5.48 - 8.36 | 6.56 |
| Upside | -0.3% - 52.1% | 19.2% |