The Discounted Cash Flow (DCF) valuation of Upay Inc (UPYY) is 0.03 USD. With the latest stock price at 0.90 USD, the upside of Upay Inc based on DCF is -96.6%.
Based on the latest price of 0.90 USD and our DCF valuation, Upay Inc (UPYY) is a sell. selling UPYY stocks now will result in a potential gain of 96.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.7% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.03 - 0.04 | 0.03 |
| Upside | -97.1% - -95.3% | -96.6% |