The Discounted Cash Flow (DCF) valuation of Vapotherm Inc (VAPO) is (114.95) USD. With the latest stock price at 1.27 USD, the upside of Vapotherm Inc based on DCF is -9151.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 10.0% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (250.51) - (79.21) | (114.95) |
| Upside | -19825.0% - -6336.9% | -9151.2% |