The Discounted Cash Flow (DCF) valuation of VBI Vaccines Inc (VBIV) is (71,889.42) USD. With the latest stock price at 0.07 USD, the upside of VBI Vaccines Inc based on DCF is -110091100.0%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 11.2% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (465,773.68) - (39,251.36) | (71,889.42) |
| Upside | -713282922.6% - -60109386.0% | -110091100.0% |